USD millionRestated
2017
Restated
2016

2016
2015201420132012
EBIT(35.9)2.4(12.0)(17.4) (14.2) 23.60.1
Pre-tax result(48:5)(8.7)(22.9)(4.7) (26.4) 18.4 (15.9)
Liquid assets
Total Assets
5.3
67,9
6.3
134.6
6.38.2
155.4
26.5
173.5
59.4
262.6
22.6
211.8
Equity at book value47.516.216.239.244.171.352.7
Net debt103.978.075.970.5 70.8 94.2 93.8
Equity ratio (book equity/
total assests)
N/A12.0%12.1%25.2% 25.4% 27.2% 25.0%
Interest coverage ratio N/AN/A(0.3)(2.6) (1.0) 0.2 1.0

Key figures per share
Restated
2017
Restated
2016

2016

2015

2014

2013

2012
Market value NOK2.22.22.21.74.59.5 19.1
EBIT USD(1.3)0.1(0.4)(0.6)(0.5)0.90.0
Book equity per share (1.8)0.60.61.41.62.62.0
EPS(1.8)(0.3)(0.9)(0.2) (1.0) 0.7(0.6)
No. of shares
(excl. treasury shares)
Restated
2017
Restated
2016

2016

2015

2014

2013

2012
End of period27 088 52627 088 526 27 088 526
27 088 52627 088 52627 088 52627 088 526
Average number of shares27 088 52627 088 526 27 088 526
27 088 52627 088 52627 088 526 27 088 526