| Revenue | NOK 15,3M | -1% |
| EBITDA | NOK 4,7M | +53% |
| Net profit | NOK 3,2M | +66% |
| Total assets | NOK 8M | -29% |
| Equity | NOK 5,9M | +122% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 737 | 7 913 | 9 039 | 10 273 | 10 462 | 11 927 | 12 691 | 11 497 | 12 284 | 13 196 | 15 405 | 15 252 |
| Staff expenses | −3 032 | −2 959 | −3 346 | −3 311 | −3 779 | −3 974 | −4 469 | −4 121 | −4 091 | −4 376 | −4 960 | −3 986 |
| EBITDA | 623 | 848 | 1 053 | 2 085 | 1 321 | 1 968 | 2 617 | 1 811 | 1 919 | 2 307 | 3 092 | 4 733 |
| Depreciation & amort. | −400 | −409 | −404 | −553 | −631 | −602 | −608 | −611 | −651 | −662 | −689 | −533 |
| EBIT | 223 | 440 | 649 | 1 532 | 689 | 1 366 | 2 009 | 1 200 | 1 268 | 1 644 | 2 403 | 4 200 |
| Net financials | 75 | −12 | 2 | −9 | −7 | −5 | 32 | 14 | 2 | 21 | 83 | −17 |
| Profit before tax | 298 | 427 | 652 | 1 524 | 682 | 1 361 | 2 041 | 1 214 | 1 270 | 1 665 | 2 485 | 4 182 |
| Tax | 208 | 117 | 165 | 375 | 155 | 301 | 449 | 268 | 280 | 366 | 547 | 962 |
| Net profit | 90 | 310 | 486 | 1 149 | 528 | 1 060 | 1 592 | 946 | 989 | 1 298 | 1 938 | 3 220 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 114 | 4 808 | 4 861 | 6 136 | 5 950 | 7 324 | 8 954 | 9 990 | 8 345 | 9 995 | 11 330 | 8 016 |
| Equity | 340 | 650 | 1 136 | 2 285 | 2 813 | 3 873 | 5 464 | 5 411 | 6 400 | 6 699 | 2 637 | 5 857 |
| Long-term debt | 2 640 | 2 899 | 2 553 | 2 239 | 1 592 | 1 243 | 878 | 489 | 208 | 247 | 239 | 663 |
| Short-term debt | 1 134 | 1 258 | 1 171 | 1 612 | 1 545 | 2 209 | 2 611 | 4 090 | 1 737 | 3 049 | 8 454 | 1 496 |
| Total debt | 3 774 | 4 158 | 3 724 | 3 851 | 3 137 | 3 451 | 3 490 | 4 579 | 1 945 | 3 297 | 8 693 | 2 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Deputy Member | Deputy Member | 2013 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Håvard Ekeberg | Deputy Member | 0 companies |
| Tor Christian Heier | Chief Executive Officer | 0 companies |
| Tom Ivar Heier | Chairman | 0 companies |