Revenue
2.17 billion NOK
2024 · NOK
Exact inputs and evidence
- Revenue: 2167415000 NOK Source
Annual consolidated revenue for 2024: about NOK 2.167B, using the latest reported figures. The previous period, 2023, was about NOK 2.223B.
Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.
Insider reports are SEC Forms 3, 4 and 5. This company is not in the SEC regime, so none are shown.
51416000 NOK
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2025-05-08.
Financial data available through: 2024-12-31.
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 2.22 billion
–
Current period
NOK 2.17 billion
–
2167415000 − 2222950000 = -55535000 NOK
2222950000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source2167415000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 61 million
–
Current period
−NOK 258.58 million
–
-258579000 − 60998000 = -319577000 NOK
60998000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source-258579000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 213.72 million
–
Current period
NOK 50.43 million
–
50431000 − 213719000 = -163288000 NOK
213719000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source50431000 NOK · 2024-01-01 – 2024-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 52.92 million
–
Current period
NOK 35.44 million
–
35436000 − 52915000 = -17479000 NOK
52915000 NOK · 2023-01-01 – 2023-12-31
Inspect prior input Prior source35436000 NOK · 2024-01-01 – 2024-12-31
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 |
|---|---|---|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | 2052371000 | 1859787000 Derived | 192584000 | 67676000 Derived | 124908000 | 148011000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 2344280000 | 2111144000 Derived | 233136000 | 56795000 Derived | 176341000 | 50480000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 2508195000 | 1953420000 Derived | 554775000 | 125001000 Derived | 429774000 | 186949000 Derived | Source
|
| 2023 2023-01-01 – 2023-12-31 | 2222950000 | 2258806000 Derived | -35856000 | -96854000 Derived | 60998000 | 160804000 Derived | Source
|
| 2024 2024-01-01 – 2024-12-31 | 2167415000 | 2145066000 Derived | 22349000 | 280928000 Derived | -258579000 | 14995000 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 |
|---|---|---|---|
| 2020 | Revenue | 2052371000 |
|
| 2021 | Revenue | 2344280000 |
|
| 2022 | Revenue | 2508195000 |
|
| 2023 | Revenue | 2222950000 |
|
| 2024 | Revenue | 2167415000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Year over year | No prior comparable period |
|
| 2021 | Year over year | 14.2% |
|
| 2022 | Year over year | 7% |
|
| 2023 | Year over year | -11.4% |
|
| 2024 | Year over year | -2.5% |
|
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 |
|---|---|---|---|
| 2020 | Operating margin | 9.4% |
|
| 2021 | Operating margin | 9.9% |
|
| 2022 | Operating margin | 22.1% |
|
| 2023 | Operating margin | -1.6% |
|
| 2024 | Operating margin | 1% |
|
| 2020 | Net margin | 6.1% |
|
| 2021 | Net margin | 7.5% |
|
| 2022 | Net margin | 17.1% |
|
| 2023 | Net margin | 2.7% |
|
| 2024 | Net margin | -11.9% |
|
| 2020 | Free cash flow margin | 7.2% |
|
| 2021 | Free cash flow margin | 2.2% |
|
| 2022 | Free cash flow margin | 7.5% |
|
| 2023 | Free cash flow margin | 7.2% |
|
| 2024 | Free cash flow margin | 0.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 207074000 |
|
| 2021 | Operating cash flow | 139084000 |
|
| 2022 | Operating cash flow | 314979000 |
|
| 2023 | Operating cash flow | 213719000 |
|
| 2024 | Operating cash flow | 50431000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | 148011000 |
|
| 2021 | Free cash flow | 50480000 |
|
| 2022 | Free cash flow | 186949000 |
|
| 2023 | Free cash flow | 160804000 |
|
| 2024 | Free cash flow | 14995000 |
|
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 |
|---|---|---|---|
| 2020 | Liabilities / assets | 53.6% |
|
| 2021 | Liabilities / assets | 63.4% |
|
| 2022 | Liabilities / assets | 66.9% |
|
| 2023 | Liabilities / assets | 65.2% |
|
| 2024 | Liabilities / assets | 68.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 1.98× |
|
| 2021 | Current assets / current liabilities | 1.36× |
|
| 2022 | Current assets / current liabilities | 0.85× |
|
| 2023 | Current assets / current liabilities | 0.75× |
|
| 2024 | Current assets / current liabilities | 0.75× |
|
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 |
|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | NOK 124.91 million Exact valueExact value: 124908000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 207.07 million Exact valueExact value: 207074000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 59.06 million Exact valueExact value: 59063000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 148.01 million Calculation and evidence207074000 − 59063000 NOK Exact free cash flow: 148011000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2021-01-01 – 2021-12-31 | NOK 176.34 million Exact valueExact value: 176341000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 139.08 million Exact valueExact value: 139084000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 88.6 million Exact valueExact value: 88604000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 50.48 million Calculation and evidence139084000 − 88604000 NOK Exact free cash flow: 50480000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | NOK 429.77 million Exact valueExact value: 429774000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 314.98 million Exact valueExact value: 314979000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 128.03 million Exact valueExact value: 128030000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 186.95 million Calculation and evidence314979000 − 128030000 NOK Exact free cash flow: 186949000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2023 2023-01-01 – 2023-12-31 | NOK 61 million Exact valueExact value: 60998000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 213.72 million Exact valueExact value: 213719000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 52.92 million Exact valueExact value: 52915000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 160.8 million Calculation and evidence213719000 − 52915000 NOK Exact free cash flow: 160804000 NOK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2024 2024-01-01 – 2024-12-31 | −NOK 258.58 million Exact valueExact value: -258579000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 50.43 million Exact valueExact value: 50431000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 35.44 million Exact valueExact value: 35436000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 15 million Calculation and evidence50431000 − 35436000 NOK Exact free cash flow: 14995000 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.
4 filings · 290 latest values · 290 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 5967007LIEEXZXGPO018, esef:5967007LIEEXZXGPO018