Revenue
2.68 billion NOK
2025 · NOK
Exact inputs and evidence
- Revenue: 2676339000 NOK Source
Annual consolidated revenue for 2025: about NOK 2.676B, using the latest reported figures. The previous period, 2024, was about NOK 774.9M.
1201154000 NOK
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2026-10-21.
Financial data available through: 2025-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
NOK 774.88 million
–
Current period
NOK 2.68 billion
–
2676339000 − 774876000 = 1901463000 NOK
774876000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source2676339000 NOK · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−NOK 56.28 million
–
Current period
NOK 404.27 million
–
404266000 − -56282000 = 460548000 NOK
-56282000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source404266000 NOK · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 265.6 million
–
Current period
NOK 473.32 million
–
473319000 − 265602000 = 207717000 NOK
265602000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source473319000 NOK · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 13.22 million
–
Current period
NOK 6.25 million
–
6245000 − 13216000 = -6971000 NOK
13216000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source6245000 NOK · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2023 2023-01-01 – 2023-12-31 | 290024000 | 240156000 Derived | 49868000 | 113472000 Derived | -63604000 | Unavailable | Source
|
| 2024 2024-01-01 – 2024-12-31 | 774876000 | 654025000 Derived | 120851000 | 177133000 Derived | -56282000 | 252386000 Derived | Source
|
| 2025 2025-01-01 – 2025-12-31 | 2676339000 | 1593422000 Derived | 1082917000 | 678651000 Derived | 404266000 | 467074000 Derived | Source
|
Amounts are exact, in NOK.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2023 | Revenue | 290024000 |
|
| 2024 | Revenue | 774876000 |
|
| 2025 | Revenue | 2676339000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Year over year | No prior comparable period |
|
| 2024 | Year over year | 167.2% |
|
| 2025 | Year over year | 245.4% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Operating margin | 17.2% |
|
| 2024 | Operating margin | 15.6% |
|
| 2025 | Operating margin | 40.5% |
|
| 2023 | Net margin | -21.9% |
|
| 2024 | Net margin | -7.3% |
|
| 2025 | Net margin | 15.1% |
|
| 2023 | Free cash flow margin | Not reported |
|
| 2024 | Free cash flow margin | 32.6% |
|
| 2025 | Free cash flow margin | 17.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2023 | Operating cash flow | 144290000 |
|
| 2024 | Operating cash flow | 265602000 |
|
| 2025 | Operating cash flow | 473319000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2023 | Free cash flow | Unavailable |
|
| 2024 | Free cash flow | 252386000 |
|
| 2025 | Free cash flow | 467074000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Liabilities / assets | 90.3% |
|
| 2024 | Liabilities / assets | 85% |
|
| 2025 | Liabilities / assets | 80.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2023 | Current assets / current liabilities | 0.57× |
|
| 2024 | Current assets / current liabilities | 0.9× |
|
| 2025 | Current assets / current liabilities | 1.38× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2023 2023-01-01 – 2023-12-31 | −NOK 63.6 million Exact valueExact value: -63604000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 144.29 million Exact valueExact value: 144290000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable The mapped spending value is negative, so its direction is unclear. | Unavailable Capital expenditure has a negative mapped value; spending direction is unclear. |
| 2024 2024-01-01 – 2024-12-31 | −NOK 56.28 million Exact valueExact value: -56282000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 265.6 million Exact valueExact value: 265602000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 13.22 million Exact valueExact value: 13216000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 252.39 million Calculation and evidence265602000 − 13216000 NOK Exact free cash flow: 252386000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2025 2025-01-01 – 2025-12-31 | NOK 404.27 million Exact valueExact value: 404266000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 473.32 million Exact valueExact value: 473319000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 6.25 million Exact valueExact value: 6245000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 467.07 million Calculation and evidence473319000 − 6245000 NOK Exact free cash flow: 467074000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
2 filings · 260 latest values · 260 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 549300B1TJBVGILMBQ39, esef:549300B1TJBVGILMBQ39