Revenue
173 million NOK
2025 · NOK
Exact inputs and evidence
- Revenue: 173467000 NOK Source
Annual consolidated revenue for 2025: about NOK 173.5M, using the latest reported figures. The previous period, 2024, was about NOK 134.4M.
75120000 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 134.43 million
–
Current period
NOK 173.47 million
–
173467000 − 134433000 = 39034000 NOK
134433000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source173467000 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 119.82 million
–
Current period
NOK 64.45 million
–
64447000 − 119818000 = -55371000 NOK
119818000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source64447000 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 77.02 million
–
Current period
NOK 3.81 million
–
3812000 − 77016000 = -73204000 NOK
77016000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source3812000 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 |
|---|---|---|---|---|---|---|---|
| 2024 2024-01-01 – 2024-12-31 | 134433000 | -89525000 Derived | 223958000 | 104140000 Derived | 119818000 | Unavailable | Source
|
| 2025 2025-01-01 – 2025-12-31 | 173467000 | -21487000 Derived | 194954000 | 130507000 Derived | 64447000 | 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 |
|---|---|---|---|
| 2024 | Revenue | 134433000 |
|
| 2025 | Revenue | 173467000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2024 | Year over year | No prior comparable period |
|
| 2025 | Year over year | 29% |
|
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 |
|---|---|---|---|
| 2024 | Operating margin | 166.6% |
|
| 2025 | Operating margin | 112.4% |
|
| 2024 | Net margin | 89.1% |
|
| 2025 | Net margin | 37.2% |
|
| 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 |
|---|---|---|---|
| 2024 | Operating cash flow | 77016000 |
|
| 2025 | Operating cash flow | 3812000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 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 |
|---|---|---|---|
| 2024 | Liabilities / assets | 64% |
|
| 2025 | Liabilities / assets | 62.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2024 | Current assets / current liabilities | 1.36× |
|
| 2025 | Current assets / current liabilities | 0.54× |
|
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 137.91 million Exact valueExact value: 137914000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −NOK 12.89 million Exact valueExact value: -12893000 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. |
| 2021 2021-01-01 – 2021-12-31 | NOK 210.85 million Exact valueExact value: 210847000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 30.75 million Exact valueExact value: 30745000 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. |
| 2022 2022-01-01 – 2022-12-31 | NOK 38.78 million Exact valueExact value: 38778000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 34.76 million Exact valueExact value: 34764000 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. |
| 2023 2023-01-01 – 2023-12-31 | NOK 14.8 million Exact valueExact value: 14796000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 7.75 million Exact valueExact value: 7747000 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 119.82 million Exact valueExact value: 119818000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 77.02 million Exact valueExact value: 77016000 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 64.45 million Exact valueExact value: 64447000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 3.81 million Exact valueExact value: 3812000 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 · 431 latest values · 431 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 5967007LIEEXZXJ3BC22, esef:5967007LIEEXZXJ3BC22