| Revenue | NOK 30,3M | +3% |
| EBITDA | NOK 2,2M | -43% |
| Net profit | NOK 2M | -32% |
| Total assets | NOK 10,5M | -15% |
| Equity | NOK 112K | -23% |
| Employees | 94 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 022 | 7 012 | 9 464 | 11 916 | 14 606 | 14 980 | 15 053 | 16 998 | 19 271 | 22 662 | 22 917 | 24 553 | 27 756 | 29 429 | 30 289 |
| Staff expenses | −2 993 | −5 270 | −6 824 | −8 396 | −10 534 | −12 035 | −12 246 | −13 229 | −14 732 | −17 196 | −17 074 | −18 748 | −20 909 | −22 087 | −24 326 |
| EBITDA | 144 | 339 | 658 | 1 801 | 2 004 | 912 | 589 | 1 533 | 1 766 | 2 246 | 2 892 | 2 404 | 2 722 | 3 858 | 2 183 |
| Depreciation & amort. | −3 | −0 | −0 | −2 | −11 | −11 | −16 | −8 | −9 | −0 | −0 | −0 | −0 | −11 | −15 |
| EBIT | 140 | 339 | 658 | 1 799 | 1 993 | 901 | 573 | 1 525 | 1 757 | 2 246 | 2 892 | 2 404 | 2 722 | 3 847 | 2 168 |
| Net financials | −23 | −14 | −21 | −18 | −3 | −10 | −42 | −46 | −23 | −49 | 56 | −5 038 | −78 | −126 | 241 |
| Profit before tax | 118 | 325 | 636 | 1 781 | 1 990 | 891 | 530 | 1 478 | 1 734 | 2 197 | 2 948 | −2 633 | 2 644 | 3 721 | 2 409 |
| Tax | 34 | 96 | 179 | 479 | 543 | 229 | 133 | 359 | 407 | 482 | 646 | 531 | 636 | 835 | 442 |
| Net profit | 84 | 230 | 457 | 1 303 | 1 448 | 662 | 397 | 1 119 | 1 327 | 1 714 | 2 302 | −3 165 | 2 007 | 2 886 | 1 967 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 167 | 1 840 | 2 713 | 3 814 | 4 466 | 3 573 | 3 726 | 5 344 | 5 868 | 8 104 | 10 445 | 8 211 | 7 798 | 12 263 | 10 460 |
| Equity | 188 | 418 | 575 | 100 | 100 | 100 | 100 | 100 | 100 | 1 814 | 2 916 | −248 | 1 759 | 145 | 112 |
| Long-term debt | 0 | 0 | 126 | 70 | 19 | 0 | 0 | 362 | 569 | 0 | 967 | 568 | 167 | 0 | 0 |
| Short-term debt | 762 | 1 263 | 2 011 | 3 644 | 4 347 | 3 473 | 3 626 | 4 882 | 5 198 | 6 290 | 6 562 | 7 892 | 5 872 | 12 118 | 10 349 |
| Total debt | 979 | 1 422 | 2 137 | 3 714 | 4 366 | 3 473 | 3 626 | 5 244 | 5 768 | 6 290 | 7 529 | 8 460 | 6 039 | 12 118 | 10 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Deputy Member | Deputy Member | 2010 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vale Corvo As | Company | 50.0% | 50.0% | 2024 |
KUHLMANN HOLDING AS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan-Fredrik Senum | Deputy Member | 0 companies |
| Marit Byfuglien | Chief Executive Officer | 0 companies |
| Eivind Ravndal | Chairman | 0 companies |
| Christopher Lindseth Moen | Board of Directors | 0 companies |
| Pål Kuhlmann | Chairman | 0 companies |