Appendix to the interim report
Financial Information
Financial Information in the table below, for the three- and twelve-month periods ended 31 December 2025 and the comparative 31 December 2024, is extracted from periods that are unaudited. Alternative performance measures are presented to supplement IFRS financial information and are unaudited.
| Three months ended 31 December | Twelve months ended 31 December | |||
|---|---|---|---|---|
| NOK thousands | 2025 | 2024 | 2025 | 2024 |
| Financial Performance | ||||
| Revenue from contracts with customers | 184,615 | 152,851 | 800,943 | 605,608 |
| Gross earnings | 134,739 | 111,986 | 579,273 | 437,824 |
| Total operating expenses | (170,858) | (149,588) | (630,289) | (532,999) |
| Underlying operating profit/(loss) | 24,295 | 7,078 | 188,553 | 79,359 |
| EBITDA | 19,695 | 7,108 | 189,127 | 87,293 |
| Underlying EBITDA | 30,232 | 8,532 | 206,960 | 93,505 |
| EBITDAC | 2,015 | 7,108 | 124,400 | 87,293 |
| Underlying EBITDAC | 12,552 | 8,532 | 142,233 | 93,505 |
| EBIT | 13,757 | 3,263 | 170,719 | 73,147 |
| Profit before tax | 21,016 | 14,331 | 169,458 | 91,296 |
| Profit/(loss) for the period | 15,666 | 10,380 | 129,162 | 69,513 |
| Key Performance Indicators | ||||
| Revenue growth as a % | 20.8% | 16.4% | 32.3% | 48.6% |
| Gross margin | 73.0% | 73.3% | 72.3% | 72.3% |
| Underlying operating margin | 13.2% | 4.6% | 23.5% | 13.1% |
| EBITDA margin | 10.7% | 4.7% | 23.6% | 14.4% |
| Underlying EBITDA margin | 16.4% | 5.6% | 25.8% | 15.4% |
| EBITDAC margin | 1.1% | 4.7% | 15.5% | 14.4% |
| Underlying EBITDAC margin | 6.8% | 5.6% | 17.8% | 15.4% |
| EBIT margin | 7.5% | 2.1% | 21.3% | 12.1% |
| Employees and consultants | ||||
| Average number of employees and sales consultants | 217 | 186 | 204 | 172 |
| Financial Position and cashflow | ||||
| Cash and cash equivalents | 60,490 | 96,825 | ||
| Financial assets at fair value through profit or loss | 438,608 | 133,611 | ||
| Available liquidity | 499,099 | 230,436 | ||
| Working capital | 60,167 | 46,999 | ||
| Total Cash Flow | (96,164) | (3,002) | (34,285) | 23,447 |
| Free Cash Flow | (14,441) | (6,421) | 64,204 | 59,430 |
| Return on capital employed | 37.8% | 31.8% | ||
| Equity/asset ratio | 68.7% | 58.4% | ||
| The share | ||||
| Dividend per share, NOK | - | - | - | - |
| Basic earnings per share, NOK | 0.37 | 0.28 | 3.40 | 1.86 |
| Diluted earnings per share, NOK | 0.37 | 0.28 | 3.40 | 1.86 |
| Average number of shares, thousands | 38,354 | 37,542 | 37,744 | 37,548 |

