NOK 310.0
(-0.64%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 341.39 Million | 131.96 Million | 109.7 Million | 106.65 Million | 111.34 Million | 102.86 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 341.39 Million | 131.96 Million | 109.7 Million | 106.65 Million | 111.34 Million | 102.86 Million |
Operating Expenses | 175.67 Million | 59.73 Million | 49.68 Million | 54.07 Million | 47.31 Million | 46.56 Million |
Selling, General and Administrative Expenses | 5.13 Million | 4.63 Million | 21.88 Million | 28.04 Million | 20.73 Million | 18.64 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 170.53 Million | 55.09 Million | 27.79 Million | 26.03 Million | 26.58 Million | 27.91 Million |
Cost and Expenses | 175.67 Million | 59.73 Million | 49.68 Million | 54.07 Million | 47.31 Million | 46.56 Million |
Operating Income | 165.72 Million | 135.95 Million | 58 Million | 43.05 Million | 60.47 Million | 103.56 Million |
Interest Expense | 162.39 Million | 65.44 Million | 34.65 Million | 59.5 Million | 74.86 Million | 51.44 Million |
Income Tax Expense | 23.43 Million | 16.31 Million | 13.4 Million | 9.79 Million | 13.72 Million | 12.55 Million |
Earnings before Tax | 101.08 Million | 70.5 Million | 58 Million | 43.05 Million | 60.47 Million | 52.11 Million |
Net Income | 77.65 Million | 54.19 Million | 44.6 Million | 33.25 Million | 46.75 Million | 39.56 Million |
Earnings Per Share Basic | 33.04 | 23.60 | 19.53 | 15.09 | 20.37 | 20.80 |
Earnings Per Share Diluted | 33.04 | 23.60 | 19.53 | 15.09 | 20.37 | 20.23 |
Weighted Average Shares Outstanding | 2.35 Million | 2.2 Million | 2.2 Million | 2.2 Million | 2.2 Million | 1.9 Million |
Weighted Average Shares Outstanding (Diluted) | 2.35 Million | 2.2 Million | 2.2 Million | 2.2 Million | 2.2 Million | 1.95 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.30 | 1.04 | 0.55 | 0.42 | 0.55 | 1.04 |
Profit Margin | 0.23 | 0.41 | 0.41 | 0.31 | 0.42 | 0.38 |
EBITDA | 102.5 Million | 72.03 Million | 59.79 Million | 45.04 Million | 65.11 Million | 58.3 Million |
Earnings Before Tax Margin | 0.49 | 1.03 | 0.53 | 0.40 | 0.54 | 1.01 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 103.31 Million | 198.29 Million | 97.16 Million | 341.39 Million | 100.59 Million | 46.66 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 103.31 Million | 198.29 Million | 97.16 Million | 341.39 Million | 100.59 Million | 46.66 Million |
Operating Expenses | 8.97 Million | 17.6 Million | 8.57 Million | 40.9 Million | 8.05 Million | 19.37 Million |
Selling, General and Administrative Expenses | - | - | - | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -8.97 Million | -17.6 Million | -8.57 Million | -40.9 Million | -8.05 Million | -11.6 Million |
Cost and Expenses | 70.57 Million | 139.33 Million | 69.49 Million | 240.31 Million | 67.01 Million | 19.37 Million |
Operating Income | 32.74 Million | 58.96 Million | 235.72 Thousand | -1000.00 | 260.18 Thousand | 25.29 Million |
Interest Expense | - | 52.15 Million | 52.52 Million | 162.39 Million | 49.42 Million | 43.82 Million |
Income Tax Expense | 8.19 Million | 14.73 Million | 6.93 Million | 23.43 Million | 7.15 Million | 6.48 Million |
Earnings before Tax | 32.74 Million | 58.96 Million | 27.67 Million | 101.08 Million | 33.58 Million | 25.29 Million |
Net Income | 24.54 Million | 44.22 Million | 20.74 Million | 77.65 Million | 26.42 Million | 18.8 Million |
Earnings Per Share Basic | 11.14 | 20.07 | 9.41 | - | 33.04 | 8.53 |
Earnings Per Share Diluted | 11.14 | 20.07 | 9.41 | - | 33.04 | 8.53 |
Weighted Average Shares Outstanding | 2.2 Million | 2.2 Million | 2.2 Million | 2.35 Million | 2.35 Million | 2.2 Million |
Weighted Average Shares Outstanding (Diluted) | 2.2 Million | 2.2 Million | 2.2 Million | 2.35 Million | 2.35 Million | 2.2 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.32 | 0.00 | 0.00 | - | 0.00 | 0.54 |
Profit Margin | 0.24 | 0.22 | 0.21 | 0.23 | 0.26 | 0.40 |
EBITDA | 33.07 Million | 588 Thousand | 279 Thousand | - | 304 Thousand | 25.29 Million |
Earnings Before Tax Margin | 0.32 | 0.30 | 0.00 | -0.00 | 0.00 | 0.54 |
VRSYF
FINV
KPGHF
CIM
MONEYBOXX
002787