| Revenue | NOK 1,3M | +11% |
| EBITDA | NOK 928K | +15% |
| Net profit | NOK 402K | +39% |
| Total assets | NOK 5,6M | +4% |
| Equity | NOK 3,7M | +12% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 684 | 738 | 893 | 881 | 938 | 1 085 | 978 | 1 208 | 1 238 | 1 213 | 1 344 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −15 | −21 |
| EBITDA | 154 | 381 | 424 | 625 | 621 | 663 | 540 | 790 | 976 | 893 | 810 | 928 |
| Depreciation & amort. | −62 | −219 | −223 | −239 | −243 | −245 | −277 | −280 | −272 | −279 | −263 | −236 |
| EBIT | 92 | 162 | 201 | 386 | 378 | 419 | 263 | 510 | 704 | 615 | 546 | 692 |
| Net financials | −128 | −179 | −161 | −127 | −111 | −100 | −107 | −99 | −86 | −98 | −135 | −141 |
| Profit before tax | −36 | −17 | 41 | 259 | 267 | 318 | 156 | 411 | 618 | 516 | 411 | 550 |
| Tax | −10 | 1 | 41 | 80 | 93 | 103 | 66 | 142 | 169 | 147 | 122 | 148 |
| Net profit | −26 | −18 | 0 | 180 | 174 | 215 | 90 | 269 | 449 | 369 | 289 | 402 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 294 | 5 228 | 5 320 | 4 950 | 4 914 | 5 003 | 4 784 | 5 033 | 5 357 | 5 311 | 5 365 | 5 579 |
| Equity | 1 274 | 1 256 | 1 256 | 1 435 | 1 589 | 1 804 | 1 894 | 2 163 | 2 612 | 2 982 | 3 271 | 3 673 |
| Long-term debt | 3 867 | 3 667 | 3 467 | 3 267 | 3 067 | 2 867 | 2 667 | 2 517 | 2 317 | 2 117 | 1 917 | 1 717 |
| Short-term debt | 153 | 305 | 598 | 248 | 258 | 333 | 223 | 353 | 428 | 212 | 177 | 189 |
| Total debt | 4 020 | 3 972 | 4 065 | 3 515 | 3 325 | 3 199 | 2 890 | 2 870 | 2 745 | 2 329 | 2 094 | 1 905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
NL Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. A. Holding As | Company | 50.0% | 50.0% | 2024 |
Maximus Holding As | Company | 25.0% | 25.0% | 2024 |
Mla Holding As | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Sigmund Bruvik Andersen | Chief Executive Officer | 0 companies |
| Nina Loeshagen Andersen | Deputy Member | 0 companies |
| Carl Fredrik Andersen | Board of Directors | 0 companies |
| Magnus Loeshagen Andersen | Board of Directors | 0 companies |