| Revenue | NOK 507K | -31% |
| EBITDA | NOK 372K | -27% |
| Net profit | NOK 73K | -66% |
| Total assets | NOK 5,1M | +48% |
| Equity | NOK 2,8M | +153% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 437 | 493 | 462 | 504 | 504 | 584 | 494 | 420 | 528 | 737 | 507 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 172 | 324 | 401 | 344 | 359 | 369 | 457 | 377 | 253 | 328 | 512 | 372 |
| Depreciation & amort. | −48 | −49 | −54 | −57 | −61 | −63 | −69 | −69 | −69 | −69 | −136 | −152 |
| EBIT | 124 | 275 | 347 | 288 | 298 | 306 | 388 | 308 | 185 | 260 | 377 | 220 |
| Net financials | −200 | −214 | −190 | −143 | −116 | −105 | −106 | −97 | −102 | −130 | −105 | −126 |
| Profit before tax | −76 | 61 | 157 | 145 | 182 | 202 | 282 | 211 | 82 | 130 | 272 | 94 |
| Tax | −23 | 16 | 40 | 33 | 39 | 41 | 62 | 46 | 17 | 28 | 60 | 21 |
| Net profit | −53 | 44 | 117 | 111 | 143 | 160 | 220 | 165 | 65 | 102 | 212 | 73 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 910 | 4 074 | 4 065 | 3 891 | 3 863 | 3 776 | 3 771 | 3 654 | 3 760 | 5 080 | 3 430 | 5 084 |
| Equity | −33 | 11 | 129 | 240 | 383 | 543 | 763 | 807 | 847 | 882 | 1 094 | 2 763 |
| Long-term debt | 3 908 | 3 908 | 3 764 | 3 558 | 3 339 | 3 080 | 2 817 | 2 545 | 2 808 | 3 989 | 2 203 | 2 016 |
| Short-term debt | 35 | 155 | 172 | 93 | 141 | 153 | 190 | 302 | 105 | 209 | 133 | 306 |
| Total debt | 3 943 | 4 063 | 3 936 | 3 651 | 3 480 | 3 233 | 3 008 | 2 847 | 2 913 | 4 198 | 2 336 | 2 321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wsi Holding As | Company | 100.0% | 100.0% | 2022 |
Sbs Sandøy Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erlend Sandøy | Chief Executive Officer | 0 companies |
| Pia Charlotte Westgaard | Board of Directors | 0 companies |
| Espen Westgaard | Chairman | 0 companies |
| Øyvind Sandøy | Board of Directors | 0 companies |
| Tore Westgaard | Board of Directors | 0 companies |