| Revenue | NOK 2,4M | +7% |
| EBITDA | NOK 96K | -10% |
| Net profit | NOK -2K | +87% |
| Total assets | NOK 607K | -24% |
| Equity | NOK 210K | -1% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 109 | 1 280 | 1 367 | 1 588 | 1 932 | 1 972 | 2 439 | 2 905 | 2 589 | 2 254 | 2 408 |
| Staff expenses | −262 | −351 | −413 | −446 | −758 | −787 | −930 | −1 095 | −1 024 | −836 | −636 |
| EBITDA | 135 | 152 | 164 | 146 | 149 | 84 | 112 | 198 | 137 | 107 | 96 |
| Depreciation & amort. | −78 | −94 | −108 | −104 | −104 | −59 | −67 | −69 | −80 | −83 | −56 |
| EBIT | 56 | 59 | 56 | 42 | 45 | 25 | 45 | 129 | 57 | 24 | 40 |
| Net financials | −23 | −40 | −34 | −28 | −23 | −23 | 32 | −25 | −30 | −40 | −42 |
| Profit before tax | 33 | 19 | 22 | 14 | 22 | 2 | 14 | 104 | 27 | −17 | −2 |
| Tax | −0 | −0 | 5 | 4 | 7 | 1 | 3 | 23 | 6 | −4 | −0 |
| Net profit | 26 | 14 | 17 | 10 | 15 | 1 | 11 | 81 | 21 | −13 | −2 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 891 | 1 052 | 962 | 1 017 | 1 025 | 846 | 1 187 | 1 333 | 1 072 | 797 | 607 |
| Equity | 56 | 69 | 86 | 96 | 111 | 112 | 122 | 203 | 224 | 211 | 210 |
| Long-term debt | 782 | 762 | 677 | 622 | 563 | 502 | 679 | 614 | 547 | 486 | 200 |
| Short-term debt | 54 | 220 | 198 | 299 | 351 | 232 | 386 | 516 | 301 | 99 | 197 |
| Total debt | 835 | 982 | 876 | 921 | 914 | 734 | 1 065 | 1 130 | 848 | 585 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 16.7% | 16.7% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Sørdalen | Chief Executive Officer | 0 companies |
| Jesper Sørdalen | Chief Executive Officer | 0 companies |
| Tom Aarøe | Board of Directors | 0 companies |
| Ida Kristin Havsjømoen | Chairman | 0 companies |