| Revenue | NOK 1,5M | +28% |
| EBITDA | NOK 18K | +17% |
| Net profit | NOK -206K | -4% |
| Total assets | NOK 2,5M | +7% |
| Equity | NOK -1,1M | -22% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 953 | 944 | 950 | 954 | 1 146 | 1 761 | 2 109 | 1 897 | 2 272 | 2 006 | 2 003 | 1 554 | 1 063 | 966 | 1 196 | 1 535 |
| Staff expenses | −214 | −206 | −176 | −100 | −214 | −1 148 | −1 394 | −991 | −1 408 | −1 214 | −1 267 | −902 | −647 | −648 | −752 | −878 |
| EBITDA | 298 | 208 | 775 | 212 | 281 | −52 | −72 | 123 | −43 | −49 | −280 | 92 | 95 | −211 | 15 | 18 |
| Depreciation & amort. | −119 | −112 | −684 | −104 | −100 | −73 | −55 | −55 | −10 | −62 | −66 | −70 | −66 | −67 | −67 | −68 |
| EBIT | 179 | 95 | 90 | 108 | 181 | −126 | −127 | 68 | −53 | −111 | −346 | 22 | 29 | −278 | −52 | −50 |
| Net financials | −153 | −67 | −89 | −96 | −76 | −70 | −47 | −42 | −50 | −51 | −64 | −48 | −39 | −93 | −146 | −156 |
| Profit before tax | 26 | 28 | 1 | 11 | 105 | −195 | −174 | 26 | −103 | −161 | −411 | −26 | −10 | −371 | −198 | −206 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 26 | 28 | 1 | 11 | 105 | −195 | −174 | 26 | −103 | −161 | −411 | −26 | −10 | −371 | −198 | −206 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 999 | 2 844 | 2 793 | 2 799 | 2 658 | 2 512 | 2 330 | 2 335 | 2 357 | 2 370 | 2 638 | 2 644 | 3 104 | 2 550 | 2 344 | 2 510 |
| Equity | 67 | 93 | 94 | 107 | 253 | 76 | −97 | −71 | −178 | −304 | −679 | −700 | −329 | −720 | −899 | −1 096 |
| Long-term debt | 2 910 | 2 725 | 2 657 | 2 584 | 2 316 | 2 150 | 2 036 | 2 123 | 2 160 | 2 174 | 2 106 | 1 941 | 3 005 | 3 097 | 3 066 | 2 726 |
| Short-term debt | 23 | 26 | 43 | 70 | 88 | 264 | 337 | 265 | 360 | 501 | 1 211 | 1 403 | 427 | 173 | 177 | 803 |
| Total debt | 2 933 | 2 751 | 2 699 | 2 655 | 2 404 | 2 415 | 2 372 | 2 388 | 2 520 | 2 675 | 3 317 | 3 344 | 3 432 | 3 270 | 3 243 | 3 529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Deputy Member | Deputy Member | 2018 | — | — |
SO Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.9% | 12.9% | 2024 | |
| Individual | 3.2% | 3.2% | 2024 | |
| Individual | 3.2% | 3.2% | 2024 | |
| Individual | 3.2% | 3.2% | 2024 | |
| Individual | 3.2% | 3.2% | 2024 | |
Tent As | Company | 3.0% | 3.0% | 2024 |
| Individual | 2.9% | 2.9% | 2024 | |
| Individual | 2.4% | 2.4% | 2024 | |
| Individual | 2.4% | 2.4% | 2024 | |
| Individual | 2.3% | 2.3% | 2024 | |
Den Frie Evang Forsamling | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.7% | 1.7% | 2024 | |
Bivi Invest As | Company | 1.6% | 1.6% | 2024 |
Open Systems International As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
Manoli As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Kristensen | Deputy Member | 0 companies |
| Steinar Opheim | Chief Executive Officer | 0 companies |
| Reidun Haugen Dalseth | Board of Directors | 0 companies |
| Rolf Kjøde | Chairman | 0 companies |
| Turid Kristensen Vevatne | Board of Directors | 0 companies |
| Vigdis Anita Gåskjenn | Board of Directors | 0 companies |
| Håkon Person | Board of Directors | 0 companies |