| Revenue | NOK 2,7M | +37% |
| EBITDA | NOK 1,6M | +21% |
| Net profit | NOK 847K | +16% |
| Total assets | NOK 7,8M | +33% |
| Equity | NOK 2,6M | +49% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 475 | 1 906 | 1 893 | 1 758 | 1 821 | 1 986 | 1 879 | 2 033 | 2 114 | 2 076 | 1 973 | 1 878 | 1 882 | 1 594 | 1 903 | 1 991 | 2 734 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 327 | 1 734 | 1 663 | 1 516 | 1 528 | 1 178 | −878 | 1 442 | 1 635 | 1 517 | 1 305 | 980 | 1 414 | 822 | 1 019 | 1 289 | 1 555 |
| Depreciation & amort. | −252 | −260 | −260 | −305 | −267 | −283 | −338 | −333 | −326 | −326 | −329 | −269 | −273 | −274 | −274 | −254 | −360 |
| EBIT | 1 076 | 1 474 | 1 403 | 1 211 | 1 261 | 894 | −1 215 | 1 109 | 1 309 | 1 191 | 976 | 712 | 1 140 | 548 | 745 | 1 035 | 1 195 |
| Net financials | 4 515 | −341 | −212 | −372 | −209 | −210 | −218 | −131 | −129 | −79 | −76 | −174 | −76 | −113 | −123 | −103 | −107 |
| Profit before tax | 5 591 | 1 133 | 1 191 | 839 | 1 052 | 684 | −1 433 | 978 | 1 180 | 1 112 | 900 | 538 | 1 064 | 435 | 622 | 932 | 1 088 |
| Tax | 286 | 282 | 333 | 235 | 295 | 181 | −387 | 241 | 284 | 256 | 197 | 118 | 234 | 96 | 137 | 205 | 240 |
| Net profit | 5 305 | 851 | 859 | 604 | 758 | 503 | −1 046 | 736 | 896 | 856 | 703 | 419 | 830 | 339 | 485 | 727 | 847 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 962 | 15 656 | 13 081 | 12 499 | 16 280 | 15 000 | 14 938 | 14 570 | 13 534 | 12 229 | 11 107 | 8 624 | 8 525 | 5 722 | 5 339 | 5 891 | 7 832 |
| Equity | 2 481 | 2 724 | 2 899 | 3 000 | 2 557 | 2 557 | 2 594 | 2 615 | 2 596 | 2 843 | 767 | 644 | 735 | 1 074 | 1 013 | 1 741 | 2 588 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 048 | 11 417 | 12 108 | 10 884 | 9 662 | 8 443 | 7 219 | 6 994 | 6 659 | 4 379 | 3 395 | 3 763 | 4 690 |
| Short-term debt | 116 | 912 | 115 | 106 | 1 674 | 1 026 | 236 | 1 072 | 1 276 | 943 | 3 121 | 985 | 1 132 | 269 | 931 | 387 | 553 |
| Total debt | 14 482 | 12 932 | 10 181 | 9 499 | 13 723 | 12 443 | 12 344 | 11 956 | 10 938 | 9 386 | 10 340 | 7 980 | 7 790 | 4 648 | 4 326 | 4 150 | 5 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mantel As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trygve Garnæs | Deputy Member | 0 companies |
| Bjarte Johan Hordnes | Chairman | 0 companies |