Revenue
1.43 billion NOK
2025 · NOK
Exact inputs and evidence
- Revenue: 1426870000 NOK Source
Annual consolidated revenue for 2025: about NOK 1.427B, using the latest reported figures. The previous period, 2024, was about NOK 1.015B.
276770000 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 1.02 billion
–
Current period
NOK 1.43 billion
–
1426870000 − 1015096000 = 411774000 NOK
1015096000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source1426870000 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 3.13 million
–
Current period
−NOK 103.34 million
–
-103341000 − -3133000 = -100208000 NOK
-3133000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source-103341000 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 103.3 million
–
Current period
NOK 61.58 million
–
61583000 − 103301000 = -41718000 NOK
103301000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source61583000 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 8.25 million
–
Current period
NOK 10.31 million
–
10312000 − 8250000 = 2062000 NOK
8250000 NOK · 2024-01-01 – 2024-12-31
Inspect prior input Prior source10312000 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 |
|---|---|---|---|---|---|---|---|
| 2024 2024-01-01 – 2024-12-31 | 1015096000 | 972570000 Derived | 42526000 | 45659000 Derived | -3133000 | 95051000 Derived | Source
|
| 2025 2025-01-01 – 2025-12-31 | 1426870000 | 1416191000 Derived | 10679000 | 114020000 Derived | -103341000 | 51271000 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 |
|---|---|---|---|
| 2024 | Revenue | 1015096000 |
|
| 2025 | Revenue | 1426870000 |
|
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 | 40.6% |
|
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 | 4.2% |
|
| 2025 | Operating margin | 0.7% |
|
| 2024 | Net margin | -0.3% |
|
| 2025 | Net margin | -7.2% |
|
| 2024 | Free cash flow margin | 9.4% |
|
| 2025 | Free cash flow margin | 3.6% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2024 | Operating cash flow | 103301000 |
|
| 2025 | Operating cash flow | 61583000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(NOK) | Source evidence |
|---|---|---|---|
| 2024 | Free cash flow | 95051000 |
|
| 2025 | Free cash flow | 51271000 |
|
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 |
|---|---|---|---|
| 2024-12-31 | Liabilities / assets | Not reported |
|
| 2025-12-31 | Liabilities / assets | Not reported |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2024 | Current assets / current liabilities | 0.66× |
|
| 2025 | Current assets / current liabilities | 1.09× |
|
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 |
|---|---|---|---|---|
| 2024 2024-01-01 – 2024-12-31 | −NOK 3.13 million Exact valueExact value: -3133000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 103.3 million Exact valueExact value: 103301000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 8.25 million Exact valueExact value: 8250000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 95.05 million Calculation and evidence103301000 − 8250000 NOK Exact free cash flow: 95051000 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 103.34 million Exact valueExact value: -103341000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 61.58 million Exact valueExact value: 61583000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 10.31 million Exact valueExact value: 10312000 NOK Share or citeThe citation records this snapshot. The page link may show a newer release later. | NOK 51.27 million Calculation and evidence61583000 − 10312000 NOK Exact free cash flow: 51271000 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 · 144 latest values · 144 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 9845001DABA64B69D332, esef:9845001DABA64B69D332