| Revenue | NOK 149,8M | +91% |
| EBITDA | NOK 36,3M | +68% |
| Net profit | NOK 19,8M | +16% |
| Total assets | NOK 177,8M | +58% |
| Equity | NOK 69,1M | +16% |
| Employees | 26 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 105 162 | 0 | 103 717 | 63 809 | 69 898 | 41 374 | 49 151 | 70 208 | 65 609 | 82 574 | 60 599 | 78 537 | 149 847 |
| Staff expenses | −0 | −11 088 | −0 | −13 280 | −12 466 | −13 369 | −13 061 | −14 955 | −15 612 | −16 771 | −18 770 | −20 411 | −20 898 | −24 866 |
| EBITDA | 0 | 10 317 | 0 | 12 114 | 5 440 | 10 442 | 3 871 | 1 158 | 8 782 | 4 590 | 16 435 | 6 975 | 21 618 | 36 287 |
| Depreciation & amort. | −0 | −243 | −0 | −272 | −275 | −188 | −115 | −89 | −126 | −154 | −168 | −129 | −108 | −93 |
| EBIT | 0 | 10 074 | 0 | 11 842 | 5 166 | 10 254 | 3 756 | 1 069 | 8 656 | 4 436 | 16 267 | 6 846 | 21 510 | 36 195 |
| Net financials | 0 | 402 | 0 | 317 | −1 347 | −33 | 236 | −201 | 20 | 189 | 344 | 164 | 486 | −7 802 |
| Profit before tax | 0 | 10 476 | 0 | 12 159 | 3 819 | 10 221 | 3 992 | 868 | 8 676 | 4 626 | 16 611 | 7 010 | 21 996 | 28 393 |
| Tax | −0 | 2 954 | −0 | 3 305 | 1 372 | 2 555 | 939 | 176 | 1 911 | 1 021 | 3 654 | 1 544 | 4 840 | 8 546 |
| Net profit | 0 | 7 522 | 0 | 8 854 | 2 447 | 7 666 | 3 053 | 692 | 6 765 | 3 604 | 12 956 | 5 466 | 17 156 | 19 847 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 68 764 | — | 63 202 | 62 066 | 55 970 | 49 979 | 53 181 | 57 906 | 80 462 | 81 926 | 70 559 | 112 215 | 177 823 |
| Equity | — | 16 030 | — | 34 288 | 31 410 | 38 877 | 36 422 | 37 114 | 43 879 | 44 101 | 48 777 | 51 197 | 59 443 | 69 081 |
| Long-term debt | 0 | 3 076 | 0 | 7 548 | 207 | 266 | 465 | 5 710 | 4 888 | 5 736 | 6 569 | 3 859 | 6 894 | 14 973 |
| Short-term debt | 0 | 49 558 | 0 | 19 320 | 27 250 | 16 826 | 13 092 | 10 357 | 9 140 | 30 625 | 26 580 | 15 503 | 45 878 | 93 769 |
| Total debt | 0 | 52 634 | 0 | 26 868 | 27 456 | 17 093 | 13 557 | 16 068 | 14 027 | 36 361 | 33 149 | 19 362 | 52 772 | 108 742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mbo As | Company | 66.7% | 66.7% | 2024 |
Insima As | Company | 66.7% | 66.7% | 2023 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hilde Gunn Bøgild | Deputy Member | 0 companies |
| Morten Bøgild | Chairman | 0 companies |