
Revenue
FY, 2025
| NOK | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 564.5M | 518.4M | 532.1M | 514.6M | 422.8M | 451.4M | 507.7M |
| Cost of goods sold | 4.1M | 30.2M | |||||
| Gross profit | 560.8M | 518.4M | 501.8M | 514.6M | 422.8M | 451.4M | 507.7M |
| Gross profit margin, % | 99.3% | 100.0% | 94.3% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating expense total | 447.8M | 321.8M | 316.7M | 349.0M | 316.1M | 351.2M | 368.5M |
| Depreciation and amortization | 123.0M | 64.0M | 55.4M | 59.3M | 325.0M | 47.2M | 47.8M |
| EBITDA | 113.0M | 196.6M | 185.1M | 165.6M | 106.7M | 100.2M | 139.2M |
| EBITDA margin, % | 20.0% | 37.9% | 34.8% | 32.2% | 25.2% | 22.2% | 27.4% |
| EBIT | (10.0M) | 132.7M | 111.7M | 77.1M | (235.3M) | 53.0M | 91.4M |
| EBIT margin, % | -1.8% | 25.6% | 21.0% | 15.0% | -55.6% | 11.8% | 18.0% |
| Interest income | 692.0K | 1.0M | 1.1M | 587.0K | 2.3M | 5.6M | 5.8M |
| Interest expense | 41.5M | 52.8M | 37.6M | 30.6M | 43.0M | 41.3M | 40.7M |
| Pre tax profit | (50.7M) | 81.1M | 75.2M | 47.5M | (274.4M) | 18.3M | 37.4M |
| Income tax expense | 13.4M | 18.2M | 16.2M | 10.3M | 1.8M | 4.3M | 8.7M |
| Net Income | (64.1M) | 62.9M | 59.1M | 37.2M | (276.2M) | 14.0M | 28.7M |