| Revenue | NOK 18,9M | +26% |
| EBITDA | NOK 1,1M | +1601% |
| Net profit | NOK 828K | +697% |
| Total assets | NOK 12,3M | +32% |
| Equity | NOK 6,3M | +15% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 923 | 1 724 | 4 141 | 4 956 | 4 820 | 4 007 | 8 891 | 9 553 | 12 715 | 18 668 | 24 444 | 18 801 | 26 650 | 20 062 | 20 494 | 14 931 | 18 869 |
| Staff expenses | −831 | −640 | −1 331 | −1 418 | −1 632 | −1 448 | −2 139 | −1 892 | −2 408 | −3 462 | −5 648 | −3 998 | −3 570 | −4 174 | −4 461 | −4 118 | −3 128 |
| EBITDA | 257 | 12 | 710 | 1 298 | 620 | 711 | 1 252 | 184 | 1 036 | 916 | 335 | 424 | 924 | 585 | 702 | 62 | 1 055 |
| Depreciation & amort. | −37 | −47 | −51 | −73 | −104 | −89 | −132 | −150 | −145 | −173 | −165 | −119 | −113 | −89 | −141 | −146 | −138 |
| EBIT | 220 | −35 | 658 | 1 225 | 516 | 622 | 1 120 | 34 | 891 | 743 | 170 | 306 | 811 | 496 | 560 | −84 | 916 |
| Net financials | −184 | 30 | 12 | −23 | 52 | 19 | 12 | 3 | 3 | −5 | 28 | −13 | 117 | −1 | 347 | 250 | 148 |
| Profit before tax | 36 | −5 | 670 | 1 203 | 569 | 641 | 1 133 | 37 | 894 | 739 | 198 | 293 | 928 | 496 | 907 | 166 | 1 064 |
| Tax | 48 | −2 | 182 | 333 | 133 | 180 | 306 | 10 | 223 | 169 | 35 | 64 | 204 | 109 | 125 | 62 | 235 |
| Net profit | −12 | −2 | 488 | 870 | 436 | 461 | 827 | 28 | 671 | 569 | 162 | 228 | 724 | 387 | 782 | 104 | 828 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 725 | 1 662 | 2 815 | 3 264 | 2 578 | 2 744 | 3 830 | 4 075 | 4 556 | 6 447 | 10 184 | 11 547 | 17 825 | 7 607 | 7 679 | 9 321 | 12 274 |
| Equity | 641 | 638 | 776 | 1 006 | 1 226 | 1 457 | 1 984 | 2 012 | 2 683 | 3 252 | 3 415 | 3 643 | 4 367 | 4 554 | 5 336 | 5 440 | 6 268 |
| Long-term debt | 692 | 688 | 688 | 0 | 0 | 0 | 0 | 9 | 14 | 183 | 219 | 283 | 429 | 100 | 225 | 4 | 239 |
| Short-term debt | 392 | 336 | 1 351 | 1 570 | 1 351 | 1 287 | 1 846 | 2 053 | 1 859 | 3 011 | 6 550 | 7 621 | 13 030 | 2 954 | 2 119 | 3 878 | 5 767 |
| Total debt | 1 084 | 1 024 | 2 039 | 2 258 | 1 351 | 1 287 | 1 846 | 2 063 | 1 873 | 3 195 | 6 769 | 7 904 | 13 458 | 3 053 | 2 344 | 3 882 | 6 006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Murudalen As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Darja Katharina Steinhart-Hval | Deputy Member | 0 companies |
| Anders Ånesen Hval | Chairman | 0 companies |