| Revenue | NOK 0 | — |
| EBITDA | NOK -4,9M | -211% |
| Net profit | NOK 22,3M | +50% |
| Total assets | NOK 129,7M | -15% |
| Equity | NOK 21M | -39% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 319 | 164 109 | 129 305 | 113 069 | 110 602 | 67 669 | 89 758 | 78 098 | 100 242 | 134 239 | 186 059 | 0 |
| Staff expenses | −19 256 | −21 520 | −20 854 | −21 203 | −18 843 | −17 623 | −16 343 | −14 445 | −14 642 | −21 758 | −27 064 | −164 |
| EBITDA | 3 473 | 4 249 | 5 680 | 5 761 | 1 115 | −7 762 | 1 753 | −3 668 | −2 029 | 7 712 | 4 389 | −4 866 |
| Depreciation & amort. | −1 388 | −1 637 | −2 101 | −2 911 | −3 121 | −2 074 | −1 344 | −622 | −350 | −408 | −313 | −0 |
| EBIT | 2 085 | 2 612 | 3 579 | 2 851 | −2 006 | −9 836 | 409 | −4 290 | −2 379 | 7 304 | 4 076 | −4 866 |
| Net financials | 8 732 | 15 613 | −6 751 | 41 131 | 5 483 | −11 | −6 628 | 15 752 | 11 029 | −1 135 | 11 846 | 27 096 |
| Profit before tax | 10 817 | 18 225 | −3 172 | 43 982 | 3 476 | −9 847 | −6 219 | 11 462 | 8 650 | 6 169 | 15 923 | 22 230 |
| Tax | 269 | 881 | −3 981 | 341 | −16 | −2 219 | 226 | −1 132 | −499 | 1 186 | 1 053 | −76 |
| Net profit | 10 549 | 17 344 | 808 | 43 641 | 3 492 | −7 628 | −6 445 | 12 594 | 9 149 | 4 983 | 14 870 | 22 306 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 491 | 103 221 | 91 022 | 98 201 | 87 451 | 85 193 | 77 269 | 77 280 | 82 523 | 124 239 | 152 390 | 129 744 |
| Equity | 31 745 | 38 240 | 27 048 | 55 851 | 53 343 | 54 029 | 40 949 | 37 039 | 36 081 | 30 255 | 34 314 | 21 036 |
| Long-term debt | 120 | 600 | 1 080 | 1 560 | 1 951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 62 940 | 63 922 | 62 163 | 39 985 | 31 440 | 30 712 | 36 300 | 40 241 | 45 242 | 93 754 | 117 488 | 108 366 |
| Total debt | 63 060 | 64 522 | 63 243 | 41 545 | 33 391 | 30 712 | 36 300 | 40 241 | 45 242 | 93 754 | 117 488 | 108 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madison Industries Cooperatief U.A. | Company | 85.5% | 85.5% | 2024 |
Chief As | Company | 24.8% | 24.8% | 2023 |
| Individual | 19.5% | 19.5% | 2023 | |
| Individual | 14.8% | 14.8% | 2023 | |
Nye Ffs Felles Holding As | Company | 14.5% | 14.5% | 2024 |
| Individual | 12.2% | 12.2% | 2023 | |
Fire Fighting Systems As | Company | 6.0% | 6.0% | 2023 |
Lee Kong Wei | Company | 5.5% | 5.5% | 2023 |
Sorlie Invest As | Company | 4.7% | 4.7% | 2023 |
Well Ab | Company | 3.3% | 3.3% | 2023 |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Øyvind Sørlie | Chief Executive Officer | 0 companies |
| Christian Bernert | Chairman | 0 companies |
| Siren Sundby | Board of Directors | 0 companies |
| Leah Marie Textor | Board of Directors | 0 companies |
| Line Geheb | Board of Directors | 0 companies |
| Gunnar Haug | Board of Directors | 0 companies |
| Truls Fredrik Aannestad | Chairman | 0 companies |