| Revenue | NOK 89,7M | +53% |
| EBITDA | NOK 17,4M | +911% |
| Net profit | NOK 6,6M | +198% |
| Total assets | NOK 80,2M | +31% |
| Equity | NOK 35,3M | +339% |
| Employees | 39 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 888 | 32 479 | 27 932 | 47 823 | 33 506 | 45 168 | 59 243 | 24 323 | 28 928 | 37 526 | 35 394 | 61 253 | 78 925 | 35 557 | 70 025 | 58 677 | 89 676 |
| Staff expenses | −8 512 | −13 020 | −13 351 | −18 304 | −16 812 | −21 897 | −22 359 | −16 290 | −11 108 | −13 003 | −15 753 | −17 681 | −22 839 | −22 742 | −29 218 | −28 010 | −29 400 |
| EBITDA | −2 552 | 5 822 | 2 837 | 8 647 | −1 266 | 1 700 | 9 261 | −5 100 | 3 293 | 3 976 | 504 | 17 581 | 17 783 | −8 335 | 5 236 | −2 151 | 17 444 |
| Depreciation & amort. | −490 | −761 | −361 | −1 282 | −1 712 | −3 344 | −3 470 | −2 791 | −1 155 | −1 045 | −979 | −1 065 | −2 414 | −3 832 | −3 959 | −4 200 | −4 572 |
| EBIT | −3 042 | 5 062 | 2 476 | 7 365 | −2 979 | −1 644 | 5 791 | −7 891 | 2 138 | 2 931 | −475 | 16 515 | 15 369 | −12 167 | 1 277 | −6 351 | 12 872 |
| Net financials | −704 | −857 | −798 | −461 | −205 | −949 | 132 | −608 | −417 | −138 | −2 628 | −299 | −231 | −432 | −1 266 | −2 340 | −4 274 |
| Profit before tax | −3 746 | 4 205 | 1 678 | 6 904 | −3 183 | −2 592 | 5 923 | −8 499 | 1 721 | 2 792 | −3 103 | 16 217 | 15 138 | −12 599 | 11 | −8 691 | 8 598 |
| Tax | −330 | −0 | 283 | 1 816 | −882 | −767 | 2 226 | −123 | −0 | −0 | −209 | 2 921 | 3 344 | −2 759 | 14 | −1 907 | 1 958 |
| Net profit | −3 416 | 4 205 | 1 395 | 5 088 | −2 302 | −1 825 | 3 697 | −8 376 | 1 721 | 2 792 | −2 894 | 13 296 | 11 793 | −9 839 | −3 | −6 784 | 6 640 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 319 | 16 381 | 15 684 | 18 213 | 21 649 | 24 563 | 35 277 | 19 049 | 18 058 | 21 136 | 15 850 | 42 407 | 50 011 | 48 523 | 64 829 | 61 326 | 80 189 |
| Equity | −2 071 | 2 404 | 3 499 | 4 507 | 2 205 | 380 | 10 704 | 3 210 | 4 931 | 7 723 | 5 572 | 18 868 | 24 661 | 14 822 | 14 819 | 8 035 | 35 255 |
| Long-term debt | 0 | 0 | 0 | 0 | 9 686 | 8 224 | 7 841 | 4 347 | 6 687 | 4 603 | 3 720 | 7 928 | 12 289 | 24 641 | 32 887 | 30 594 | 19 623 |
| Short-term debt | 9 393 | 9 862 | 8 247 | 10 629 | 9 758 | 15 959 | 16 731 | 11 492 | 6 440 | 8 810 | 6 558 | 15 610 | 13 061 | 9 060 | 17 123 | 22 697 | 25 312 |
| Total debt | 15 390 | 13 977 | 12 185 | 13 707 | 19 444 | 24 183 | 24 572 | 15 839 | 13 127 | 13 413 | 10 278 | 23 539 | 25 350 | 33 701 | 50 010 | 53 291 | 44 934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sørmaskin Management As | Company | 52.3% | 52.3% | 2024 |
T.O.Ljosland Invest As | Company | 21.0% | 21.0% | 2024 |
Solemoa As | Company | 21.0% | 21.0% | 2024 |
Cifo Management As | Company | 10.0% | 10.0% | 2023 |
Rtech As | Company | 5.7% | 5.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Salvesen Kvalheim | Chief Executive Officer | 0 companies |
| Jørn Torstensen | Chief Executive Officer | 0 companies |
| Kjetil Refsnes | Board of Directors | 0 companies |
| Kjell Olav Johannessen | Chairman | 0 companies |
| Stig Meberg | Board of Directors | 0 companies |
| Thomas Noel Bagley | Chairman | 0 companies |
| Jon Refsnes | Chairman | 0 companies |
| Helge Josdal | Deputy Chairman | 0 companies |
| Tor Olav Ljosland | Board of Directors | 0 companies |
| Bjarne Lohndal | Board of Directors | 0 companies |