| Revenue | NOK 13,6M | +3% |
| EBITDA | NOK 530K | -34% |
| Net profit | NOK 260K | -32% |
| Total assets | NOK 2,9M | -1% |
| Equity | NOK 1,2M | -11% |
| Employees | 18 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 737 | 4 466 | 4 896 | 5 813 | 7 323 | 8 037 | 8 832 | 8 488 | 9 741 | 10 815 | 11 218 | 12 881 | 13 661 | 13 227 | 13 623 |
| Staff expenses | −1 776 | −1 649 | −1 924 | −2 229 | −2 881 | −3 114 | −3 375 | −3 488 | −4 231 | −4 949 | −4 704 | −5 393 | −5 777 | −5 791 | −5 860 |
| EBITDA | −865 | 139 | 651 | 318 | 653 | 1 001 | 1 151 | 911 | 406 | −41 | 551 | 822 | 1 125 | 799 | 530 |
| Depreciation & amort. | −128 | −170 | −170 | −185 | −236 | −265 | −343 | −314 | −267 | −249 | −249 | −334 | −318 | −314 | −254 |
| EBIT | −993 | −30 | 481 | 133 | 417 | 736 | 808 | 596 | 139 | −291 | 303 | 488 | 807 | 484 | 276 |
| Net financials | −46 | −54 | −65 | −42 | −40 | −41 | −32 | −15 | −6 | −15 | −20 | −6 | 5 | 19 | 62 |
| Profit before tax | −1 040 | −84 | 416 | 90 | 377 | 694 | 777 | 581 | 133 | −306 | 282 | 482 | 812 | 503 | 337 |
| Tax | −0 | −0 | −0 | −0 | −36 | 188 | 198 | 144 | 34 | −64 | 65 | 108 | 180 | 120 | 77 |
| Net profit | −1 040 | −84 | 416 | 90 | 413 | 506 | 579 | 437 | 99 | −242 | 217 | 374 | 631 | 383 | 260 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 005 | 1 112 | 1 247 | 1 277 | 1 476 | 2 881 | 2 688 | 2 596 | 2 348 | 2 412 | 2 303 | 2 863 | 3 111 | 2 893 | 2 855 |
| Equity | −583 | −667 | −251 | −160 | 252 | 559 | 1 138 | 1 175 | 874 | 403 | 620 | 994 | 1 229 | 1 312 | 1 172 |
| Long-term debt | 758 | 0 | 592 | 852 | 293 | 513 | 263 | 150 | 38 | 583 | 383 | 197 | 9 | 0 | 0 |
| Short-term debt | 830 | 1 029 | 905 | 586 | 931 | 1 809 | 1 288 | 1 271 | 1 437 | 1 426 | 1 300 | 1 673 | 1 874 | 1 582 | 1 684 |
| Total debt | 1 588 | 1 779 | 1 498 | 1 438 | 1 224 | 2 322 | 1 550 | 1 421 | 1 474 | 2 009 | 1 683 | 1 869 | 1 882 | 1 582 | 1 684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hho Invest As | Company | 52.0% | 52.0% | 2024 |
Runop As | Company | 48.0% | 48.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Else Merete Alterskjær | Chief Executive Officer | 0 companies |
| Freddy Johan Olsen | Chairman | 0 companies |
| Rune Magne Opdahl | Board of Directors | 0 companies |
| Steinar Olsen | Board of Directors | 0 companies |
| Rune Magne Olsen Opdahl | Chairman | 0 companies |