| Revenue | NOK 3M | -18% |
| EBITDA | NOK 161K | -8% |
| Net profit | NOK 73K | +11% |
| Total assets | NOK 2,8M | -19% |
| Equity | NOK 2,5M | -23% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 198 | 3 959 | 4 264 | 4 490 | 4 266 | 4 222 | 3 097 | 4 834 | 4 417 | 4 936 | 5 496 | 5 916 | 6 193 | 6 331 | 7 857 | 3 329 | 3 610 | 2 967 |
| Staff expenses | −331 | −236 | −377 | −398 | −353 | −362 | −96 | −344 | −464 | −542 | −614 | −670 | −646 | −754 | −811 | −802 | −913 | −889 |
| EBITDA | 218 | 154 | 140 | 181 | 100 | −46 | 148 | 437 | 147 | 531 | 497 | 585 | 659 | 656 | 540 | 387 | 175 | 161 |
| Depreciation & amort. | −73 | −89 | −89 | −80 | −93 | −87 | −71 | −71 | −125 | −165 | −189 | −197 | −209 | −209 | −197 | −135 | −98 | −90 |
| EBIT | 144 | 64 | 51 | 100 | 7 | −133 | 77 | 366 | 22 | 367 | 308 | 388 | 450 | 447 | 343 | 252 | 77 | 71 |
| Net financials | −102 | −98 | −86 | −88 | −90 | −88 | −79 | −48 | −58 | −59 | −68 | −57 | −44 | −30 | −17 | 16 | 26 | 36 |
| Profit before tax | 42 | −33 | −35 | 12 | −83 | −221 | −1 | 318 | −36 | 308 | 241 | 331 | 406 | 417 | 326 | 268 | 103 | 107 |
| Tax | 12 | −8 | −6 | −0 | −0 | −0 | −0 | −0 | −0 | 7 | 42 | 65 | 82 | 85 | 24 | 82 | 38 | 35 |
| Net profit | 30 | −25 | −29 | 12 | −83 | −221 | −1 | 318 | −36 | 301 | 199 | 266 | 324 | 332 | 301 | 186 | 65 | 73 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 958 | 1 790 | 1 789 | 1 721 | 1 696 | 1 350 | 1 333 | 1 679 | 3 450 | 3 402 | 3 717 | 3 838 | 3 951 | 4 509 | 3 378 | 3 513 | 3 502 | 2 833 |
| Equity | 391 | 366 | 337 | 348 | 266 | 45 | 44 | 762 | 1 226 | 1 527 | 1 726 | 1 992 | 2 315 | 2 648 | 2 949 | 3 135 | 3 200 | 2 473 |
| Long-term debt | 1 159 | 1 116 | 995 | 1 069 | 1 058 | 934 | 815 | 687 | 1 778 | 1 538 | 1 603 | 1 397 | 1 132 | 962 | 0 | 0 | 0 | 0 |
| Short-term debt | 408 | 308 | 458 | 303 | 372 | 371 | 473 | 230 | 445 | 337 | 388 | 449 | 504 | 899 | 429 | 378 | 302 | 361 |
| Total debt | 1 567 | 1 425 | 1 452 | 1 372 | 1 431 | 1 305 | 1 289 | 917 | 2 224 | 1 875 | 1 991 | 1 847 | 1 635 | 1 861 | 429 | 378 | 302 | 361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håvard Eirik Jacobsen | Chief Executive Officer | 0 companies |
| Knut Kristian Jacobsen | Board of Directors | 0 companies |