| Revenue | NOK 37M | +6% |
| EBITDA | NOK 3,4M | +17% |
| Net profit | NOK 2,6M | +6% |
| Total assets | NOK 13M | +25% |
| Equity | NOK 2,5M | -15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 083 | 21 964 | 23 244 | 18 036 | 12 387 | 13 260 | 17 035 | 18 582 | 19 792 | 27 500 | 42 473 | 33 591 | 35 024 | 36 962 |
| Staff expenses | −4 405 | −5 306 | −6 223 | −5 773 | −3 802 | −2 974 | −2 850 | −3 718 | −3 774 | −3 835 | −5 143 | −5 324 | −5 232 | −5 259 |
| EBITDA | 2 228 | −5 | 627 | −1 100 | −659 | 787 | 2 415 | 2 501 | 1 937 | 4 077 | 5 830 | 2 882 | 2 938 | 3 439 |
| Depreciation & amort. | −18 | −38 | −21 | −30 | −35 | −30 | −66 | −0 | −0 | −0 | −0 | −0 | −0 | −7 |
| EBIT | 2 210 | −43 | 606 | −1 130 | −693 | 757 | 2 349 | 2 501 | 1 937 | 4 077 | 5 830 | 2 882 | 2 938 | 3 432 |
| Net financials | −224 | 18 | −68 | 103 | −54 | −161 | −107 | −63 | −33 | −25 | −249 | 40 | 148 | −151 |
| Profit before tax | 1 986 | −25 | 538 | −1 027 | −747 | 596 | 2 242 | 2 438 | 1 905 | 4 053 | 5 581 | 2 922 | 3 086 | 3 281 |
| Tax | 540 | −2 | 127 | −252 | −167 | 157 | 516 | 536 | 420 | 1 066 | 1 228 | 643 | 679 | 722 |
| Net profit | 1 446 | −23 | 411 | −775 | −580 | 439 | 1 726 | 1 901 | 1 485 | 2 986 | 4 353 | 2 279 | 2 407 | 2 558 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 017 | 7 168 | 7 991 | 5 460 | 3 835 | 4 648 | 5 573 | 6 277 | 5 870 | 8 871 | 12 769 | 9 938 | 10 351 | 12 962 |
| Equity | 1 005 | 982 | 1 330 | 1 768 | 1 187 | 1 626 | 2 442 | 1 983 | 948 | 1 906 | 2 259 | 2 537 | 2 945 | 2 503 |
| Long-term debt | 0 | 2 115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 012 | 4 070 | 4 679 | 3 134 | 2 648 | 3 021 | 3 132 | 4 295 | 4 922 | 6 965 | 10 511 | 7 401 | 7 407 | 10 459 |
| Total debt | 7 012 | 6 185 | 6 661 | 3 692 | 2 648 | 3 021 | 3 132 | 4 295 | 4 922 | 6 965 | 10 511 | 7 401 | 7 407 | 10 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HS Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valuegarden As | Company | 75.0% | 75.0% | 2022 |
Sæmab Norge As | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Rusvik Poulsen | Chief Executive Officer | 0 companies |
| Harald Støre | Deputy Member | 0 companies |
| Hilde Olea Astrup Støre | Board of Directors | 0 companies |
| Ståle Løvbukten | Chairman | 0 companies |