| Revenue | NOK 46M | +11% |
| EBITDA | NOK 7,3M | +23% |
| Net profit | NOK 5,2M | +28% |
| Total assets | NOK 18,8M | +3% |
| Equity | NOK 1,9M | -10% |
| Employees | 41 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 5 560 | 30 905 | 32 656 | 35 532 | 34 666 | 34 723 | 29 644 | 35 586 | 39 793 | 41 586 | 45 990 |
| Staff expenses | −0 | −3 003 | −9 853 | −10 176 | −10 956 | −10 789 | −10 702 | −9 615 | −11 042 | −12 726 | −13 169 | −14 638 |
| EBITDA | −0 | −580 | 4 844 | 5 739 | 5 862 | 6 023 | 6 535 | 4 770 | 6 807 | 5 862 | 5 954 | 7 304 |
| Depreciation & amort. | −0 | −207 | −2 023 | −2 347 | −2 366 | −2 352 | −2 125 | −1 362 | −1 194 | −1 226 | −1 277 | −1 246 |
| EBIT | −0 | −787 | 2 821 | 3 392 | 3 496 | 3 671 | 4 410 | 3 408 | 5 613 | 4 636 | 4 677 | 6 058 |
| Net financials | −0 | −110 | −697 | −356 | −129 | −56 | −7 | −8 | 37 | 327 | 538 | 604 |
| Profit before tax | −1 | −897 | 2 124 | 3 036 | 3 367 | 3 615 | 4 403 | 3 400 | 5 650 | 4 963 | 5 215 | 6 661 |
| Tax | −2 | −239 | 558 | 733 | 782 | 814 | 972 | 748 | 1 243 | 1 092 | 1 148 | 1 467 |
| Net profit | 1 | −658 | 1 567 | 2 303 | 2 585 | 2 801 | 3 431 | 2 652 | 4 406 | 3 871 | 4 067 | 5 195 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 295 | 18 141 | 18 488 | 18 678 | 19 701 | 18 802 | 18 708 | 18 221 | 22 867 | 24 531 | 18 255 | 18 772 |
| Equity | 95 | −562 | 924 | 937 | 985 | 986 | 3 789 | 6 441 | 10 220 | 2 510 | 2 077 | 1 872 |
| Long-term debt | 200 | 10 212 | 11 884 | 8 820 | 7 746 | 6 612 | 5 499 | 4 765 | 4 212 | 3 177 | 2 233 | 1 309 |
| Short-term debt | 0 | 8 491 | 5 680 | 8 921 | 10 969 | 11 205 | 9 419 | 7 016 | 8 436 | 18 844 | 13 945 | 15 591 |
| Total debt | 200 | 18 703 | 17 564 | 17 741 | 18 716 | 17 817 | 14 918 | 11 781 | 12 647 | 22 021 | 16 178 | 16 901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 36.0% | 36.0% | 2024 |
Know How Holding As | Company | 36.0% | 36.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 3.0% | 3.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
Helmaks As | Company | 2.0% | 2.0% | 2024 |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Levi Finsrud | Chief Executive Officer | 0 companies |
| Stian Gjermstad | Chief Executive Officer | 0 companies |
| Magnus Gjerstad Knutsen | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |