Revenue
998 million NOK
2025 · NOK
Exact inputs and evidence
- Revenue: 997906000 NOK Source
Annual consolidated revenue for 2025: about NOK 997.9M, using the latest reported figures. The previous period, 2024, was about NOK 1.071B.
9310000 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 1.07 billion
–
Current period
NOK 997.91 million
–
997906000 − 1071092000 = -73186000 NOK
1071092000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source997906000 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 45.7 million
–
Current period
−NOK 103.51 million
–
-103510000 − -45696000 = -57814000 NOK
-45696000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source-103510000 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 136.48 million
–
Current period
−NOK 112.52 million
–
-112521000 − -136484000 = 23963000 NOK
-136484000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source-112521000 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.
Comparable inputs unavailable for: Capital expenditure.
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 | 1138943000 | 1149713000 Derived | -10770000 | 13976000 Derived | -24746000 | -31693000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 1303192000 | 1413714000 Derived | -110522000 | -7472000 Derived | -103050000 | -12462000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 1273641000 | 1325846000 Derived | -52205000 | 16721000 Derived | -68926000 | -8709000 Derived | Source
|
| 2023 2023-01-01 – 2023-12-31 | 1088970000 | 1125468000 Derived | -36498000 | 8048000 Derived | -44546000 | Unavailable | Source
|
| 2024 2024-01-01 – 2024-12-31 | 1071092000 | 1105745000 Derived | -34653000 | 11043000 Derived | -45696000 | Unavailable | Source
|
| 2025 2025-01-01 – 2025-12-31 | 997906000 | 1087700000 Derived | -89794000 | 13716000 Derived | -103510000 | Unavailable | 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 | 1138943000 |
|
| 2021 | Revenue | 1303192000 |
|
| 2022 | Revenue | 1273641000 |
|
| 2023 | Revenue | 1088970000 |
|
| 2024 | Revenue | 1071092000 |
|
| 2025 | Revenue | 997906000 |
|
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 | 14.4% |
|
| 2022 | Year over year | -2.3% |
|
| 2023 | Year over year | -14.5% |
|
| 2024 | Year over year | -1.6% |
|
| 2025 | Year over year | -6.8% |
|
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 | -0.9% |
|
| 2021 | Operating margin | -8.5% |
|
| 2022 | Operating margin | -4.1% |
|
| 2023 | Operating margin | -3.4% |
|
| 2024 | Operating margin | -3.2% |
|
| 2025 | Operating margin | -9% |
|
| 2020 | Net margin | -2.2% |
|
| 2021 | Net margin | -7.9% |
|
| 2022 | Net margin | -5.4% |
|
| 2023 | Net margin | -4.1% |
|
| 2024 | Net margin | -4.3% |
|
| 2025 | Net margin | -10.4% |
|
| 2020 | Free cash flow margin | -2.8% |
|
| 2021 | Free cash flow margin | -1% |
|
| 2022 | Free cash flow margin | -0.7% |
|
| 2023 | Free cash flow margin | Not reported |
|
| 2024 | Free cash flow margin | Not reported |
|
| 2025 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | 76957000 |
|
| 2021 | Operating cash flow | 128930000 |
|
| 2022 | Operating cash flow | 123741000 |
|
| 2023 | Operating cash flow | 155560000 |
|
| 2024 | Operating cash flow | -136484000 |
|
| 2025 | Operating cash flow | -112521000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | -31693000 |
|
| 2021 | Free cash flow | -12462000 |
|
| 2022 | Free cash flow | -8709000 |
|
| 2023 | Free cash flow | Unavailable |
|
| 2024 | Free cash flow | Unavailable |
|
| 2025 | Free cash flow | Unavailable |
|
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% |
|
| 2021 | Liabilities / assets | 57.7% |
|
| 2022 | Liabilities / assets | 56.8% |
|
| 2023 | Liabilities / assets | 54.9% |
|
| 2024 | Liabilities / assets | 51.5% |
|
| 2025 | Liabilities / assets | 56.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 0.66× |
|
| 2021 | Current assets / current liabilities | 0.59× |
|
| 2022 | Current assets / current liabilities | 0.55× |
|
| 2023 | Current assets / current liabilities | 0.54× |
|
| 2024 | Current assets / current liabilities | 0.48× |
|
| 2025 | Current assets / current liabilities | 0.34× |
|
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 24.75 million Exact valueExact value: -24746000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 76.96 million Exact valueExact value: 76957000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 108.65 million Exact valueExact value: 108650000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 31.69 million Calculation and evidence76957000 − 108650000 NOK Exact free cash flow: -31693000 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 103.05 million Exact valueExact value: -103050000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 128.93 million Exact valueExact value: 128930000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 141.39 million Exact valueExact value: 141392000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 12.46 million Calculation and evidence128930000 − 141392000 NOK Exact free cash flow: -12462000 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 68.93 million Exact valueExact value: -68926000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 123.74 million Exact valueExact value: 123741000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 132.45 million Exact valueExact value: 132450000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 8.71 million Calculation and evidence123741000 − 132450000 NOK Exact free cash flow: -8709000 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 44.55 million Exact valueExact value: -44546000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 155.56 million Exact valueExact value: 155560000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2024 2024-01-01 – 2024-12-31 | −NOK 45.7 million Exact valueExact value: -45696000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 136.48 million Exact valueExact value: -136484000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2025 2025-01-01 – 2025-12-31 | −NOK 103.51 million Exact valueExact value: -103510000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 112.52 million Exact valueExact value: -112521000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
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.
5 filings · 422 latest values · 422 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 5967007LIEEXZXIJ9474, esef:5967007LIEEXZXIJ9474