| Revenue | NOK 1,6B | -9% |
| EBITDA | NOK 42,9M | -59% |
| Net profit | NOK -379K | -101% |
| Total assets | NOK 1B | -10% |
| Equity | NOK 554,9M | -2% |
| Employees | 101 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 882 000 | 2 415 000 | 2 038 640 | 0 | 0 | 1 680 596 | 1 637 521 | 1 452 159 | 1 535 037 | 1 532 142 | 1 493 195 | 1 370 887 | 1 892 794 | 2 624 012 | 2 194 536 | 1 797 719 | 1 627 285 |
| Staff expenses | −585 000 | −100 618 | −123 779 | −0 | −0 | −120 824 | −115 849 | −112 466 | −113 750 | −104 983 | −101 364 | −85 811 | −98 413 | −93 602 | −100 250 | −84 573 | −92 363 |
| EBITDA | 713 000 | 91 346 | 94 587 | 0 | 0 | 77 821 | 167 814 | 23 249 | 39 859 | 42 958 | 27 259 | 14 160 | 281 851 | 82 051 | 32 272 | 104 767 | 42 927 |
| Depreciation & amort. | −146 000 | −8 833 | −7 929 | −0 | −0 | −4 882 | −4 444 | −2 735 | −2 998 | −2 475 | −38 861 | −21 315 | −20 635 | −23 097 | −27 855 | −27 566 | −26 070 |
| EBIT | 567 000 | 82 513 | 86 658 | 0 | 0 | 72 939 | 163 370 | 20 515 | 36 860 | 40 483 | −11 602 | −7 156 | 261 217 | 58 954 | 4 417 | 77 201 | 16 857 |
| Net financials | −20 000 | −56 726 | −50 889 | 0 | 0 | −10 444 | −21 355 | −282 | 3 395 | 4 269 | −10 253 | −10 584 | −13 418 | −15 705 | −20 456 | −15 953 | −9 513 |
| Profit before tax | 547 000 | 25 787 | 35 769 | 0 | 0 | 62 495 | 142 015 | 20 233 | 40 255 | 44 752 | −21 855 | −17 740 | 247 798 | 43 249 | −16 039 | 61 248 | 7 344 |
| Tax | 142 000 | 22 769 | 17 582 | −0 | −0 | 17 466 | 40 419 | 5 549 | −8 950 | 9 628 | 4 758 | 3 889 | 54 018 | 9 159 | 3 427 | 13 561 | 1 684 |
| Net profit | 406 000 | 3 018 | 18 187 | 0 | 0 | 14 426 | 95 886 | 10 507 | 64 471 | 21 570 | −24 543 | −34 237 | 197 055 | 1 974 | −21 152 | 48 754 | −379 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 983 000 | 2 537 000 | 858 168 | — | — | 783 080 | 703 275 | 620 908 | 718 477 | 748 287 | 919 943 | 858 846 | 1 382 275 | 1 455 027 | 1 191 564 | 1 143 477 | 1 032 642 |
| Equity | 1 949 000 | 1 388 000 | 369 748 | — | — | 284 435 | 379 024 | 355 159 | 431 827 | 413 397 | 401 229 | 358 629 | 535 684 | 537 657 | 516 506 | 565 260 | 554 881 |
| Long-term debt | 412 000 | 535 710 | 110 000 | 0 | 0 | 210 000 | 40 541 | 0 | 19 083 | 15 784 | 240 343 | 186 685 | 259 035 | 232 526 | 287 224 | 212 634 | 161 545 |
| Short-term debt | 600 000 | 311 609 | 318 858 | 0 | 0 | 266 339 | 267 148 | 250 952 | 253 116 | 304 678 | 263 408 | 297 369 | 573 099 | 671 851 | 374 987 | 353 011 | 304 365 |
| Total debt | 1 012 000 | 339 609 | 428 858 | 0 | 0 | 476 339 | 307 689 | 250 952 | 272 199 | 320 463 | 503 751 | 484 055 | 832 134 | 904 378 | 662 212 | 565 646 | 465 910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Deputy Member | Deputy Member | 2022 | — | — |
SJ Deputy Member | Deputy Member | 2022 | — | — |
BG Deputy Member | Deputy Member | 2025 | — | — |
SM Deputy Member | Deputy Member | 2025 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tibnor Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tohnny Borge | Deputy Member | 0 companies |
| Svein Johansen | Deputy Member | 0 companies |
| Barbro Garen | Deputy Member | 0 companies |
| Stein Michel Ekrem | Deputy Member | 0 companies |
| Stig Axel Torbjörn Persson | Chief Executive Officer | 0 companies |
| Jan Meier Andersen | Board of Directors | 0 companies |
| Ann Therese Larsen | Board of Directors | 0 companies |
| Rolf Torbjørn Klemetsen Hyllnes | Board of Directors | 0 companies |
| Matts Lennart Nilsson | Board of Directors | 0 companies |
| Kimmo Antero Väkiparta | Chairman | 0 companies |
| Jan-Ove Nedregaard | Board of Directors | 0 companies |
| Rune Pettersen | Board of Directors | 0 companies |
| Jonathan Simcha Stern Nejman | Deputy Chairman | 0 companies |
| Morten Bryne | Board of Directors | 0 companies |
| Johannes Borgman | Deputy Chairman | 0 companies |
| Kasper Sinding Petersen | Board of Directors | 0 companies |
| Carl Fredrik Haglund | Chairman | 0 companies |