| Revenue | NOK 0 | — |
| EBITDA | NOK -380K | +79% |
| Net profit | NOK -189K | +77% |
| Total assets | NOK 3,4M | -7% |
| Equity | NOK 3,3M | -7% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 039 | 174 461 | 176 954 | 177 050 | 166 093 | 156 346 | 144 104 | 129 612 | 117 379 | 113 000 | 102 509 | 0 | 3 252 | 2 941 | 863 | 168 | 0 | 0 |
| Staff expenses | −78 374 | −82 021 | −77 972 | −86 758 | −81 541 | −75 803 | −73 497 | −60 169 | −58 862 | −55 342 | −48 717 | −977 | −4 807 | −11 438 | −3 017 | −1 246 | −1 399 | −59 |
| EBITDA | 38 245 | 16 661 | 26 975 | 18 253 | 3 335 | 11 719 | 971 | 10 828 | −7 962 | 4 320 | 4 582 | −2 184 | −2 835 | −13 634 | −4 034 | −2 221 | −1 845 | −380 |
| Depreciation & amort. | −6 217 | −5 952 | −3 874 | −3 135 | −3 516 | −3 401 | −2 878 | −2 986 | −2 721 | −2 448 | −2 287 | −0 | −0 | −0 | −74 | −0 | −0 | −0 |
| EBIT | 32 028 | 10 709 | 23 101 | 15 118 | −181 | 8 318 | −1 907 | 7 842 | −10 683 | 1 872 | 2 295 | −2 184 | −2 835 | −13 634 | −4 108 | −2 221 | −1 845 | −380 |
| Net financials | −14 017 | 20 679 | 13 000 | −2 143 | 17 076 | 17 918 | 7 425 | −3 075 | 4 661 | 3 216 | 13 001 | 14 740 | 9 555 | 241 759 | 2 094 | 73 070 | 1 028 | 190 |
| Profit before tax | 18 011 | 31 388 | 36 101 | 12 975 | 16 895 | 26 236 | 5 518 | 4 767 | −6 022 | 5 088 | 15 296 | 12 556 | 6 720 | 228 125 | −2 014 | 70 849 | −817 | −189 |
| Tax | 10 261 | 8 227 | 5 889 | 2 786 | 1 228 | 2 983 | 1 629 | 3 605 | −859 | 1 858 | 1 689 | −91 | 333 | −22 | −0 | −0 | −0 | −0 |
| Net profit | 7 750 | 23 161 | 30 212 | 10 189 | 15 667 | 15 667 | 3 889 | 1 162 | −5 163 | 3 230 | 13 607 | 12 647 | 6 387 | 228 147 | −2 014 | 70 849 | −817 | −189 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 281 184 | 251 826 | 252 336 | 235 323 | 231 898 | 227 843 | 202 395 | 169 874 | 120 792 | 118 717 | 123 629 | 92 425 | 94 091 | 124 445 | 88 252 | 12 602 | 3 617 | 3 369 |
| Equity | 139 242 | 153 566 | 158 054 | 139 776 | 140 744 | 136 552 | 115 751 | 104 498 | 74 987 | 74 489 | 80 024 | 86 637 | 92 842 | 107 173 | 24 085 | 12 185 | 3 597 | 3 347 |
| Long-term debt | 1 164 | 5 168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 15 697 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 165 | 65 053 | 71 241 | 66 246 | 78 767 | 77 875 | 64 739 | 53 188 | 40 238 | 34 346 | 35 109 | 5 788 | 1 227 | 1 577 | 64 166 | 418 | 20 | 22 |
| Total debt | 102 329 | 70 221 | 71 241 | 66 246 | 78 767 | 77 875 | 64 739 | 53 188 | 40 238 | 34 346 | 35 109 | 5 788 | 1 249 | 17 274 | 64 166 | 418 | 20 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Deputy Member | Deputy Member | 2025 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MR Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Amble Investment As | Company | 14.8% | 14.8% | 2023 |
Maso Holding As | Company | 6.6% | 6.6% | 2023 |
Kavi As | Company | 5.7% | 5.7% | 2023 |
Johs. Hansen & Co As | Company | 5.1% | 5.1% | 2023 |
VICAMA AS | Company | 3.8% | 3.8% | 2023 |
Grafinor As | Company | 3.2% | 3.2% | 2023 |
Brif As | Company | 2.9% | 2.9% | 2023 |
| Individual | 2.6% | 2.6% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.2% | 2.2% | 2023 | |
Skogan Gård As | Company | 2.2% | 2.2% | 2023 |
| Individual | 1.7% | 1.7% | 2023 | |
| Individual | 1.6% | 1.6% | 2023 | |
Ojaf As | Company | 1.6% | 1.6% | 2023 |
Konsul Magnus Blikstads Stipendiefond Sti | Company | 1.4% | 1.4% | 2023 |
Arvo Invest As | Company | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kari Øie Nilsen | Deputy Member | 0 companies |
| Terje Tandberg | Chief Executive Officer | 0 companies |
| Martin Ross Hillestad | Deputy Member | 0 companies |
| Hans Thomas Holbye | Deputy Chairman | 0 companies |
| Elisabeth Falch Slinning | Board of Directors | 0 companies |
| Bjarte Solheim | Deputy Chairman | 0 companies |
| Odd Reidar Øie | Chairman | 0 companies |
| Vidar Øie Nilsen | Deputy Chairman | 0 companies |