NOK 122.88
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 172.56 Million | 120.52 Million | 112.97 Million | 110.42 Million | 109.77 Million | 98.08 Million |
Cost of Revenue | -181.83 Million | - | - | - | - | - |
Gross Profit | 354.39 Million | 120.52 Million | 112.97 Million | 110.42 Million | 109.77 Million | 98.08 Million |
Operating Expenses | 45.16 Million | 53.49 Million | 56.67 Million | 51.37 Million | 51.5 Million | 49.15 Million |
Selling, General and Administrative Expenses | 45.16 Million | 2.35 Million | 3.33 Million | 3.26 Million | 3.57 Million | 3.55 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 51.13 Million | 53.33 Million | 48.11 Million | 47.93 Million | 45.6 Million |
Cost and Expenses | 45.16 Million | 53.49 Million | 56.67 Million | 51.37 Million | 51.5 Million | 49.15 Million |
Operating Income | 127.39 Million | 132.37 Million | 52.1 Million | 48.71 Million | 54.12 Million | 93.98 Million |
Interest Expense | 171.94 Million | 70.05 Million | 31.47 Million | 40.84 Million | 54.84 Million | 47.87 Million |
Income Tax Expense | 23.26 Million | 12.7 Million | 11.38 Million | 11.33 Million | 13.56 Million | 10.71 Million |
Earnings before Tax | 99.61 Million | 62.32 Million | 52.1 Million | 48.71 Million | 54.12 Million | 46.11 Million |
Net Income | 23.23 Million | 49.61 Million | 40.71 Million | 37.38 Million | 40.55 Million | 35.39 Million |
Earnings Per Share Basic | 13.43 | 6.61 | 8.45 | 8.26 | 37.39 | 32.62 |
Earnings Per Share Diluted | 13.43 | 6.61 | 8.45 | 8.26 | 37.39 | 32.62 |
Weighted Average Shares Outstanding | 1.72 Million | 1.72 Million | 1.08 Million | 1.08 Million | 1.08 Million | 1.08 Million |
Weighted Average Shares Outstanding (Diluted) | 1.72 Million | 1.72 Million | 1.08 Million | 1.08 Million | 1.08 Million | 1.08 Million |
Gross Margin | 2.05 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.60 | 1.13 | 0.49 | 0.46 | 0.51 | 0.98 |
Profit Margin | 0.13 | 0.41 | 0.36 | 0.34 | 0.37 | 0.36 |
EBITDA | 103.23 Million | 65.94 Million | 55.46 Million | 50.99 Million | 55.63 Million | 47.84 Million |
Earnings Before Tax Margin | 0.74 | 1.10 | 0.46 | 0.44 | 0.49 | 0.96 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 111 Million | 103.86 Million | 354.39 Million | 99.76 Million | 44.51 Million | 44.1 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 111 Million | 103.86 Million | 354.39 Million | 99.76 Million | 44.51 Million | 44.1 Million |
Operating Expenses | 9.89 Million | 9.77 Million | 34.47 Million | 8.93 Million | 17.98 Million | 14.64 Million |
Selling, General and Administrative Expenses | 10.61 Million | - | - | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -9.89 Million | -9.77 Million | -34.47 Million | -8.93 Million | -9.34 Million | -8.17 Million |
Cost and Expenses | 80.04 Million | 82.48 Million | 254.78 Million | 74.98 Million | 17.98 Million | 14.64 Million |
Operating Income | -16.7 Million | -11.74 Million | -53.1 Million | -12.06 Million | 24.89 Million | 26.7 Million |
Interest Expense | 61.47 Million | 56.91 Million | 42.18 Million | 51.53 Million | 48.08 Million | 38.82 Million |
Income Tax Expense | 7.46 Million | 4.85 Million | 23.26 Million | 7.43 Million | 5.56 Million | 4.83 Million |
Earnings before Tax | 30.96 Million | 21.37 Million | 99.61 Million | 24.77 Million | 24.89 Million | 26.7 Million |
Net Income | 6.78 Million | 4.77 Million | 23.23 Million | 5.27 Million | 19.33 Million | 21.87 Million |
Earnings Per Share Basic | 3.93 | 2.76 | - | 3.05 | 3.40 | 3.85 |
Earnings Per Share Diluted | 3.93 | 2.76 | - | 3.05 | 3.40 | 3.85 |
Weighted Average Shares Outstanding | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million |
Weighted Average Shares Outstanding (Diluted) | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million | 1.72 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | -0.14 | -0.10 | - | -0.11 | 0.58 | 0.61 |
Profit Margin | 0.06 | 0.05 | 0.07 | 0.05 | 0.43 | 0.50 |
EBITDA | -15.8 Million | -10.82 Million | - | -11.15 Million | 25.79 Million | 26.7 Million |
Earnings Before Tax Margin | -0.15 | -0.11 | -0.15 | -0.12 | 0.56 | 0.61 |
CICOF
MTB
1379
INTERCO
STZHF
OMAXE