| Revenue | NOK 3,3M | +13% |
| EBITDA | NOK 1,3M | +9% |
| Net profit | NOK 928K | -11% |
| Total assets | NOK 7M | +13% |
| Equity | NOK 2,9M | +46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 203 | 839 | 872 | 1 018 | 1 980 | 2 585 | 3 048 | 3 153 | 627 | 764 | 2 114 | 2 954 | 3 335 |
| Staff expenses | −376 | −342 | −435 | −644 | −870 | −1 008 | −1 155 | −1 435 | −367 | −161 | −435 | −460 | −599 |
| EBITDA | 81 | 55 | −390 | −620 | 224 | 385 | 534 | −181 | −462 | −141 | 397 | 1 209 | 1 321 |
| Depreciation & amort. | −78 | −78 | −86 | −73 | −104 | −129 | −126 | −137 | −12 | −101 | −68 | −56 | −55 |
| EBIT | 3 | −24 | −476 | −693 | 120 | 255 | 409 | −317 | −474 | −242 | 329 | 1 153 | 1 266 |
| Net financials | 9 | 16 | 6 | 1 | 2 | 4 | 1 | 32 | −91 | −84 | −84 | −105 | −77 |
| Profit before tax | 13 | −8 | −470 | −692 | 122 | 260 | 409 | −285 | −565 | −326 | 246 | 1 048 | 1 190 |
| Tax | −0 | 9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 1 | 262 |
| Net profit | 13 | −17 | −470 | −692 | 122 | 260 | 409 | −285 | −565 | −326 | 246 | 1 047 | 928 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 448 | 2 351 | 1 889 | 1 296 | 2 686 | 2 810 | 4 257 | 6 396 | 5 439 | 5 224 | 5 600 | 6 233 | 7 017 |
| Equity | 2 284 | 2 267 | 1 797 | 1 105 | 1 227 | 1 487 | 1 896 | 1 610 | 1 045 | 719 | 965 | 2 012 | 2 939 |
| Long-term debt | 75 | 0 | 0 | 0 | 1 207 | 1 141 | 2 133 | 4 585 | 4 297 | 4 192 | 3 988 | 3 888 | 3 801 |
| Short-term debt | 89 | 84 | 92 | 192 | 252 | 182 | 228 | 201 | 97 | 313 | 647 | 333 | 277 |
| Total debt | 164 | 84 | 92 | 192 | 1 459 | 1 323 | 2 361 | 4 786 | 4 394 | 4 505 | 4 635 | 4 221 | 4 078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Eva Maria Schmutterer | Chief Executive Officer | 0 companies |
| Martin Brian Hansen | Deputy Member | 0 companies |
| Klaus Jurgen Noack | Chairman | 0 companies |