| Revenue | NOK 26,8M | +21% |
| EBITDA | NOK 786K | -14% |
| Net profit | NOK 136K | -65% |
| Total assets | NOK 8,4M | +47% |
| Equity | NOK 1,8M | +15% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 608 | 2 789 | 3 483 | 4 343 | 5 578 | 6 931 | 7 600 | 8 286 | 8 352 | 12 385 | 14 946 | 12 822 | 14 788 | 19 642 | 21 092 | 22 232 | 26 809 |
| Staff expenses | −765 | −797 | −1 335 | −1 016 | −1 976 | −3 123 | −2 170 | −2 527 | −2 925 | −3 628 | −3 794 | −5 511 | −4 972 | −6 008 | −5 527 | −4 618 | −6 118 |
| EBITDA | 883 | 311 | −61 | 658 | −351 | 322 | 845 | 653 | −93 | 97 | 660 | −1 071 | 1 059 | 886 | 763 | 917 | 786 |
| Depreciation & amort. | −46 | −165 | −170 | −217 | −237 | −224 | −149 | −191 | −269 | −300 | −319 | −265 | −297 | −285 | −228 | −264 | −293 |
| EBIT | 836 | 146 | −231 | 441 | −588 | 99 | 696 | 461 | −362 | −203 | 342 | −1 336 | 762 | 602 | 535 | 654 | 493 |
| Net financials | −20 | −31 | −33 | −26 | −24 | −43 | −23 | −2 | −27 | −35 | −40 | −52 | −206 | −102 | −397 | −234 | −318 |
| Profit before tax | 816 | 115 | −264 | 415 | −612 | 56 | 673 | 460 | −389 | −238 | 302 | −1 388 | 556 | 500 | 139 | 419 | 174 |
| Tax | 85 | 22 | −57 | 154 | −76 | −0 | 104 | 48 | −93 | −49 | 73 | 31 | −11 | −9 | 9 | 32 | 38 |
| Net profit | 731 | 94 | −208 | 261 | −536 | 56 | 569 | 412 | −296 | −189 | 229 | −1 419 | 566 | 509 | 130 | 387 | 136 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 382 | 1 572 | 2 269 | 2 328 | 1 761 | 1 784 | 2 706 | 3 181 | 3 110 | 6 667 | 3 808 | 3 012 | 4 731 | 4 919 | 5 457 | 5 700 | 8 385 |
| Equity | 475 | 569 | 361 | 527 | −9 | 47 | 333 | 586 | 290 | 101 | 890 | −529 | 587 | 1 096 | 1 226 | 1 556 | 1 786 |
| Long-term debt | 111 | 0 | 310 | 201 | 99 | 199 | 135 | 221 | 266 | 204 | 138 | 69 | 1 030 | 1 036 | 1 096 | 843 | 702 |
| Short-term debt | 795 | 720 | 1 597 | 1 599 | 1 671 | 1 538 | 2 238 | 2 374 | 2 554 | 6 362 | 2 781 | 3 473 | 3 114 | 2 787 | 3 135 | 3 301 | 5 898 |
| Total debt | 906 | 1 003 | 1 908 | 1 801 | 1 770 | 1 737 | 2 373 | 2 595 | 2 820 | 6 566 | 2 919 | 3 542 | 4 143 | 3 823 | 4 231 | 4 144 | 6 599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UD Deputy Member | Deputy Member | 2012 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dani Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Unjai Danielsen | Deputy Member | 0 companies |
| Truls Arild Danielsen | Chief Executive Officer | 0 companies |
| Martin Danielsen | Chief Executive Officer | 0 companies |
| Hilde Danielsen | Board of Directors | 0 companies |