| Revenue | NOK 99,7M | -1% |
| EBITDA | NOK -9,2M | -281% |
| Net profit | NOK -12M | -1147% |
| Total assets | NOK 88,2M | -20% |
| Equity | NOK 56M | -33% |
| Employees | 39 | — |
| Item | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 661 | 57 804 | 58 416 | 62 592 | 67 993 | 83 679 | 92 770 | 87 586 | 88 971 | 101 870 | 103 207 | 100 812 | 100 701 | 99 723 |
| Staff expenses | −12 601 | −13 918 | −14 825 | −15 040 | −16 699 | −17 400 | −19 087 | −19 279 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 12 976 | 18 528 | 18 246 | 19 123 | 18 677 | 20 723 | 24 154 | 22 237 | 13 282 | 23 127 | 18 055 | 18 843 | 5 088 | −9 197 |
| Depreciation & amort. | −3 782 | −4 635 | −2 623 | −2 262 | −2 389 | −3 195 | −3 084 | −2 857 | −3 391 | −4 688 | −5 046 | −5 630 | −5 647 | −6 456 |
| EBIT | 9 194 | 13 893 | 15 623 | 16 861 | 16 288 | 17 528 | 21 070 | 19 381 | 9 892 | 18 440 | 13 010 | 13 213 | −560 | −15 653 |
| Net financials | 2 696 | 2 410 | 2 148 | −4 069 | 1 319 | 2 065 | 3 298 | 3 391 | 2 974 | 3 021 | 349 | 265 | 2 026 | 2 079 |
| Profit before tax | 11 890 | 16 302 | 17 771 | 12 793 | 17 607 | 19 593 | 24 368 | 22 772 | 12 866 | 21 460 | 13 359 | 13 478 | 1 467 | −13 574 |
| Tax | 2 667 | 4 427 | 4 411 | 4 374 | 4 326 | 4 147 | 5 162 | 4 589 | 2 698 | 4 154 | −0 | −0 | −0 | −0 |
| Net profit | 9 223 | 11 876 | 13 360 | 8 418 | 13 281 | 15 446 | 19 206 | 18 183 | 10 168 | 17 306 | 10 420 | 10 511 | 1 143 | −11 969 |
| Item | 2009 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 923 | 57 925 | 59 788 | 55 520 | 61 922 | 60 240 | 71 594 | 68 027 | 75 015 | 88 696 | 92 531 | 101 172 | 109 794 | 88 205 |
| Equity | 35 839 | 35 114 | 35 122 | 35 122 | 29 654 | 31 600 | 33 726 | 45 909 | 44 077 | 61 384 | 71 803 | 82 314 | 83 457 | 55 988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 407 | 627 | 510 | 831 | 1 470 | 1 947 | 1 605 | 0 |
| Short-term debt | 16 084 | 22 812 | 24 666 | 20 398 | 32 268 | 28 641 | 37 460 | 21 491 | 30 427 | 26 481 | 19 258 | 16 911 | 24 732 | 32 218 |
| Total debt | 16 084 | 22 812 | 24 666 | 20 398 | 32 268 | 28 641 | 37 867 | 22 118 | 30 938 | 27 312 | 20 728 | 18 859 | 26 337 | 32 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Allflex Europe S.A.S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Torgeir Johan Svae | Chief Executive Officer | 0 companies |
| Pål Kjellesvig Dalløkken | Chief Executive Officer | 0 companies |
| Charles Norman Sheepy | Board of Directors | 0 companies |
| Wenche Wikan Ligård | Chairman | 0 companies |
| Hilde Myrvang Male | Board of Directors | 0 companies |
| Kevin David Parker | Board of Directors | 0 companies |
| Dionna Kathleen Litvin | Chairman | 0 companies |