| Revenue | NOK 717,1M | +9% |
| EBITDA | NOK 44,6M | +43% |
| Net profit | NOK 2,5M | +126% |
| Total assets | NOK 550,7M | +20% |
| Equity | NOK 52,7M | +5% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 085 | 509 938 | 512 794 | 624 271 | 649 859 | 0 | 619 641 | 655 162 | 717 093 |
| Staff expenses | −127 581 | −129 222 | −127 808 | −158 704 | −160 388 | −0 | −155 708 | −134 915 | −147 264 |
| EBITDA | 17 431 | 6 367 | 14 461 | 3 142 | 16 349 | 0 | 14 045 | 31 241 | 44 588 |
| Depreciation & amort. | −10 162 | −14 803 | −9 635 | −11 843 | −12 388 | −0 | −33 096 | −33 359 | −28 822 |
| EBIT | 7 269 | −8 436 | 4 826 | −8 701 | 3 961 | 0 | −19 050 | −2 119 | 15 766 |
| Net financials | −6 139 | −19 078 | −14 697 | −5 447 | −3 671 | 0 | −5 295 | −7 154 | −13 466 |
| Profit before tax | 1 130 | −27 514 | −9 871 | −14 148 | 290 | 0 | −24 345 | −9 272 | 2 300 |
| Tax | 572 | −2 292 | 422 | 26 121 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 558 | −25 222 | −10 293 | −40 269 | 290 | 0 | −24 345 | −9 519 | 2 494 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 328 959 | 290 264 | 294 520 | 322 587 | 328 541 | — | 428 659 | 457 084 | 550 662 |
| Equity | 82 691 | 53 972 | 40 843 | 3 555 | 5 342 | — | 59 658 | 50 167 | 52 661 |
| Long-term debt | 124 000 | 124 000 | 124 000 | 125 887 | 152 261 | 0 | 80 464 | 70 926 | 112 362 |
| Short-term debt | 119 568 | 107 048 | 115 472 | 187 112 | 169 814 | 0 | 287 171 | 334 504 | 384 495 |
| Total debt | 243 568 | 231 048 | 239 472 | 312 999 | 322 075 | 0 | 367 635 | 405 431 | 496 857 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Deputy Member | Deputy Member | 2020 | — | — |
IM Deputy Member | Deputy Member | 2022 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Myhre | Deputy Member | 0 companies |
| Ina Marie Abrahamsen | Deputy Member | 0 companies |
| Christoffer Lampe | Chief Executive Officer | 0 companies |
| Ingvald Olsen | Board of Directors | 0 companies |
| Tor Andre Løberg | Board of Directors | 0 companies |
| Janno Gröne | Chairman | 0 companies |