| Revenue | NOK 105,6M | +1% |
| EBITDA | NOK 14,2M | +34% |
| Net profit | NOK 3,5M | -2% |
| Total assets | NOK 105,8M | +110% |
| Equity | NOK 20M | +21% |
| Employees | 44 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 066 | 25 767 | 29 355 | 36 658 | 41 039 | 47 089 | 50 055 | 54 664 | 60 162 | 54 218 | 71 805 | 67 951 | 84 750 | 93 270 | 101 750 | 104 855 | 105 558 |
| Staff expenses | −5 929 | −6 464 | −8 103 | −8 940 | −8 444 | −10 222 | −10 967 | −12 215 | −14 108 | −13 301 | −13 014 | −13 266 | −14 694 | −16 836 | −22 767 | −23 935 | −26 238 |
| EBITDA | 1 040 | 1 098 | 1 268 | 2 472 | 3 218 | 3 933 | 4 803 | 5 844 | 6 393 | 4 767 | 4 806 | 6 277 | 6 831 | 8 384 | 10 355 | 10 625 | 14 211 |
| Depreciation & amort. | −411 | −513 | −847 | −936 | −1 449 | −2 110 | −2 538 | −3 064 | −3 153 | −3 501 | −3 438 | −3 399 | −3 474 | −4 354 | −4 478 | −4 621 | −6 121 |
| EBIT | 629 | 586 | 421 | 1 537 | 1 769 | 1 823 | 2 265 | 2 780 | 3 241 | 1 266 | 1 368 | 2 877 | 3 358 | 4 030 | 5 877 | 6 004 | 8 090 |
| Net financials | −426 | −460 | −322 | −531 | −979 | −1 168 | −1 578 | −1 861 | −1 283 | −1 064 | −1 222 | −1 194 | 1 240 | −582 | −976 | −1 311 | −3 903 |
| Profit before tax | 203 | 126 | 99 | 1 006 | 790 | 655 | 687 | 919 | 1 958 | 202 | 146 | 1 683 | 2 118 | 3 449 | 4 901 | 4 693 | 4 187 |
| Tax | 57 | 35 | −4 | 219 | 119 | 166 | 185 | 244 | 489 | 47 | 33 | 390 | 467 | 1 017 | 841 | 1 071 | 644 |
| Net profit | 146 | 91 | 103 | 787 | 671 | 490 | 502 | 675 | 1 469 | 155 | 113 | 1 293 | 1 652 | 2 431 | 4 060 | 3 622 | 3 543 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 522 | 12 965 | 16 522 | 21 901 | 25 550 | 31 510 | 41 110 | 38 055 | 42 113 | 42 694 | 39 566 | 39 099 | 39 150 | 41 941 | 53 892 | 50 495 | 105 847 |
| Equity | 966 | 1 057 | 1 159 | 1 947 | 2 618 | 3 108 | 3 609 | 4 284 | 5 753 | 5 608 | 5 721 | 7 014 | 8 666 | 8 797 | 12 857 | 16 479 | 20 022 |
| Long-term debt | 1 013 | 916 | 1 520 | 2 130 | 7 548 | 8 726 | 19 412 | 20 593 | 17 803 | 15 897 | 14 342 | 11 939 | 10 395 | 14 181 | 13 980 | 11 358 | 14 699 |
| Short-term debt | 8 544 | 10 992 | 13 843 | 17 825 | 15 384 | 19 676 | 18 089 | 13 178 | 18 557 | 21 190 | 19 503 | 20 146 | 20 089 | 18 962 | 27 055 | 22 657 | 71 126 |
| Total debt | 9 556 | 11 908 | 15 363 | 19 955 | 22 932 | 28 402 | 37 501 | 33 771 | 36 360 | 37 086 | 33 845 | 32 084 | 30 484 | 33 143 | 41 035 | 34 015 | 85 825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2008 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Einar Martman Dyste | Chief Executive Officer | 0 companies |
| Magne Kristian Dyste | Board of Directors | 0 companies |
| Thor Anton Dyste | Deputy Chairman | 0 companies |