Revenue
5.13 billion NOK
2021 · NOK
Exact inputs and evidence
- Revenue: 5129858000 NOK Source
1 filing records in this dataset, filed from 2022-04-14 to 2022-04-14. Reported financial figures are available; chart coverage varies by period.
1006403000 NOK
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2022-04-14.
Financial data available through: 2021-12-31.
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 2.08 billion
–
Current period
NOK 5.13 billion
–
5129858000 − 2082866000 = 3046992000 NOK
2082866000 NOK · 2020-01-01 – 2020-12-31
Inspect prior input Prior source5129858000 NOK · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 332.14 million
–
Current period
NOK 1.09 billion
–
1085782000 − 332137000 = 753645000 NOK
332137000 NOK · 2020-01-01 – 2020-12-31
Inspect prior input Prior source1085782000 NOK · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 962.35 million
–
Current period
NOK 1.16 billion
–
1164695000 − 962348000 = 202347000 NOK
962348000 NOK · 2020-01-01 – 2020-12-31
Inspect prior input Prior source1164695000 NOK · 2021-01-01 – 2021-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
NOK 955.49 million
–
Current period
NOK 2.58 billion
–
2583396000 − 955488000 = 1627908000 NOK
955488000 NOK · 2020-01-01 – 2020-12-31
Inspect prior input Prior source2583396000 NOK · 2021-01-01 – 2021-12-31
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 | 2082866000 | 1675133000 Derived | 407733000 | 75596000 Derived | 332137000 | 6860000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 5129858000 | 4459842000 Derived | 670016000 | -415766000 Derived | 1085782000 | -1418701000 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 | 2082866000 |
|
| 2021 | Revenue | 5129858000 |
|
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 | 146.3% |
|
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 | 19.6% |
|
| 2021 | Operating margin | 13.1% |
|
| 2020 | Net margin | 15.9% |
|
| 2021 | Net margin | 21.2% |
|
| 2020 | Free cash flow margin | 0.3% |
|
| 2021 | Free cash flow margin | -27.7% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 962348000 |
|
| 2021 | Operating cash flow | 1164695000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | 6860000 |
|
| 2021 | Free cash flow | -1418701000 |
|
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 | 50.1% |
|
| 2021 | Liabilities / assets | 58% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 0.98× |
|
| 2021 | Current assets / current liabilities | 0.57× |
|
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 332.14 million Exact valueExact value: 332137000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 962.35 million Exact valueExact value: 962348000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 955.49 million Exact valueExact value: 955488000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 6.86 million Calculation and evidence962348000 − 955488000 NOK Exact free cash flow: 6860000 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 1.09 billion Exact valueExact value: 1085782000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 1.16 billion Exact valueExact value: 1164695000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 2.58 billion Exact valueExact value: 2583396000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 1.42 billion Calculation and evidence1164695000 − 2583396000 NOK Exact free cash flow: -1418701000 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.
1 filings · 156 latest values · 156 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 5967007LIEEXZXIBJC08, esef:5967007LIEEXZXIBJC08