| Revenue | NOK 90,4M | -7% |
| EBITDA | NOK 11,3M | -32% |
| Net profit | NOK 8,5M | -33% |
| Total assets | NOK 89,5M | +12% |
| Equity | NOK 41,1M | +26% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 743 | 46 505 | 47 622 | 49 767 | 53 424 | 47 137 | 44 380 | 53 744 | 68 996 | 74 642 | 81 017 | 92 793 | 85 726 | 82 966 | 104 546 | 97 180 | 90 413 |
| Staff expenses | −4 977 | −3 920 | −3 981 | −4 253 | −3 821 | −3 169 | −2 549 | −1 895 | −1 982 | −3 224 | −3 152 | −2 867 | −2 657 | −2 698 | −4 199 | −5 021 | −4 843 |
| EBITDA | −819 | 2 119 | 3 334 | 2 617 | 2 327 | 952 | 3 946 | 3 787 | 3 549 | 2 094 | 5 498 | 7 668 | 13 421 | 14 256 | 21 748 | 16 582 | 11 312 |
| Depreciation & amort. | −61 | −71 | −28 | −16 | −24 | −28 | −13 | −12 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −880 | 2 048 | 3 306 | 2 601 | 2 304 | 925 | 3 933 | 3 775 | 3 549 | 2 094 | 5 498 | 7 668 | 13 421 | 14 256 | 21 748 | 16 582 | 11 312 |
| Net financials | −566 | −783 | −697 | −449 | −261 | −587 | −250 | −1 112 | −875 | −1 451 | −1 147 | −559 | 3 062 | −50 | −212 | −199 | −434 |
| Profit before tax | −1 447 | 1 264 | 2 609 | 2 151 | 2 043 | 338 | 3 684 | 2 662 | 2 675 | 643 | 4 351 | 7 109 | 16 483 | 14 206 | 21 536 | 16 384 | 10 878 |
| Tax | −251 | 285 | 831 | 735 | 738 | 246 | 1 128 | 977 | 787 | 308 | 1 136 | 1 642 | 3 659 | 3 138 | 4 757 | 3 655 | 2 402 |
| Net profit | −1 195 | 979 | 1 778 | 1 417 | 1 305 | 92 | 2 555 | 1 685 | 1 887 | 335 | 3 215 | 5 467 | 12 824 | 11 068 | 16 780 | 12 728 | 8 476 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23 876 | 16 813 | 16 186 | 21 378 | 19 776 | 19 002 | 26 739 | 33 333 | 34 108 | 46 608 | 43 024 | 42 674 | 48 800 | 56 044 | 69 327 | 80 190 | 89 525 |
| Equity | 2 211 | 2 211 | 2 211 | 2 211 | 2 516 | 2 608 | 5 163 | 6 848 | 8 736 | 9 071 | 12 286 | 17 753 | 28 077 | 31 145 | 34 925 | 32 653 | 41 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 967 | 13 869 | 13 222 | 18 389 | 17 004 | 16 394 | 21 576 | 26 484 | 25 373 | 37 537 | 30 738 | 24 921 | 20 723 | 24 899 | 34 402 | 47 537 | 48 396 |
| Total debt | 21 664 | 14 602 | 13 975 | 19 166 | 17 260 | 16 394 | 21 576 | 26 484 | 25 373 | 37 537 | 30 738 | 24 921 | 20 723 | 24 899 | 34 402 | 47 537 | 48 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Chief Executive Officer | Chief Executive Officer | 1992 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fondberg As | Company | 91.0% | 91.0% | 2024 |
Bokfinken As | Company | 9.0% | 9.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Opedal | Chief Executive Officer | 0 companies |
| Morten Wolle Lillenes | Chief Executive Officer | 0 companies |
| Rune Brandstadmoen | Board of Directors | 0 companies |
| Magnus Tvenge | Board of Directors | 0 companies |
| Henrik Thuseth-Berg | Chairman | 0 companies |
| Torstein Ingvald Tvenge | Board of Directors | 0 companies |