| Revenue | NOK 14M | +5% |
| EBITDA | NOK 2,4M | +68% |
| Net profit | NOK 1,6M | +77% |
| Total assets | NOK 10,3M | +11% |
| Equity | NOK 1,5M | +31% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 520 | 5 618 | 6 229 | 6 945 | 8 124 | 8 774 | 9 674 | 11 397 | 11 245 | 11 892 | 11 661 | 12 134 | 13 388 | 12 316 | 13 138 | 13 324 | 14 002 |
| Staff expenses | −3 994 | −4 211 | −4 444 | −4 511 | −5 748 | −6 591 | −6 573 | −7 650 | −7 376 | −8 355 | −7 878 | −8 352 | −8 675 | −9 176 | −9 404 | −9 322 | −9 145 |
| EBITDA | 106 | 193 | 485 | 757 | 821 | 398 | 863 | 1 346 | 1 597 | 1 330 | 1 475 | 1 344 | 2 275 | 675 | 831 | 1 441 | 2 421 |
| Depreciation & amort. | −77 | −79 | −78 | −55 | −40 | −29 | −36 | −18 | −17 | −30 | −32 | −50 | −42 | −34 | −44 | −115 | −139 |
| EBIT | 29 | 114 | 407 | 702 | 781 | 369 | 828 | 1 328 | 1 580 | 1 300 | 1 442 | 1 294 | 2 233 | 641 | 787 | 1 327 | 2 282 |
| Net financials | 13 | 15 | 7 | 10 | 17 | 4 | 8 | 13 | 7 | 11 | 8 | 91 | 249 | 118 | 3 | −194 | −275 |
| Profit before tax | 42 | 129 | 414 | 712 | 797 | 373 | 836 | 1 342 | 1 587 | 1 311 | 1 451 | 1 385 | 2 483 | 759 | 790 | 1 133 | 2 008 |
| Tax | 15 | 40 | 119 | 204 | 227 | 114 | 230 | 386 | 405 | 322 | 341 | 292 | 506 | 149 | 174 | 249 | 442 |
| Net profit | 26 | 89 | 295 | 507 | 571 | 258 | 606 | 956 | 1 182 | 988 | 1 110 | 1 093 | 1 976 | 610 | 616 | 883 | 1 566 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 556 | 1 758 | 2 149 | 2 499 | 3 037 | 3 129 | 3 534 | 3 992 | 3 844 | 4 698 | 4 662 | 4 676 | 5 347 | 4 280 | 4 163 | 9 258 | 10 298 |
| Equity | 601 | 602 | 597 | 705 | 775 | 534 | 540 | 576 | 1 158 | 1 046 | 1 156 | 1 049 | 1 525 | 975 | 991 | 1 175 | 1 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 900 | 4 559 |
| Short-term debt | 955 | 1 156 | 1 552 | 1 794 | 2 261 | 2 301 | 2 628 | 2 978 | 2 686 | 3 651 | 3 506 | 3 627 | 3 822 | 3 305 | 3 172 | 3 183 | 4 199 |
| Total debt | 955 | 1 156 | 1 552 | 1 794 | 2 261 | 2 301 | 2 628 | 2 978 | 2 686 | 3 651 | 3 506 | 3 627 | 3 822 | 3 305 | 3 172 | 8 083 | 8 758 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 23.1% | 23.1% | 2022 | |
| Individual | 17.5% | 17.5% | 2024 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 8.1% | 8.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Ragnar Wiersdalen | Chairman | 0 companies |
| Gunnar Larsen | Board of Directors | 0 companies |