| Revenue | NOK 32,5M | +54% |
| EBITDA | NOK 20,8M | +97% |
| Net profit | NOK 1,1M | +118% |
| Total assets | NOK 200,6M | +3% |
| Equity | NOK 26M | -1% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 144 | 17 563 | 19 410 | 24 987 | 15 680 | 20 500 | 23 038 | 32 585 | 82 646 | 21 096 | 32 516 |
| Staff expenses | −2 951 | −2 936 | −3 086 | −3 057 | −3 118 | −3 335 | −3 740 | −3 761 | −3 804 | 257 | −0 |
| EBITDA | 8 658 | 10 516 | 9 482 | 15 709 | 5 768 | 9 863 | 9 299 | 11 410 | 18 990 | 10 576 | 20 793 |
| Depreciation & amort. | −4 734 | −4 746 | −5 064 | −5 185 | −5 113 | −4 457 | −3 918 | −4 085 | −4 187 | −10 689 | −9 509 |
| EBIT | 3 924 | 5 770 | 4 418 | 10 525 | 655 | 5 406 | 5 382 | 7 325 | 14 803 | −113 | 11 284 |
| Net financials | −2 910 | −2 651 | −2 520 | −2 311 | −2 114 | −2 169 | −2 251 | −1 940 | −2 121 | −7 274 | −9 927 |
| Profit before tax | 1 014 | 3 118 | 1 898 | 8 214 | −1 459 | 3 237 | 3 131 | 5 385 | 12 682 | −7 387 | 1 357 |
| Tax | 306 | 1 452 | 794 | 2 252 | −34 | 730 | 709 | 1 194 | 2 793 | −1 616 | 299 |
| Net profit | 708 | 1 666 | 1 104 | 5 961 | −1 425 | 2 507 | 2 422 | 4 191 | 9 889 | −5 772 | 1 058 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 92 301 | 90 823 | 89 903 | 92 825 | 79 379 | 81 323 | 86 677 | 130 117 | 172 086 | 195 403 | 200 587 |
| Equity | 17 603 | 18 594 | 18 663 | 19 122 | 17 697 | 20 204 | 22 627 | 26 818 | 25 450 | 26 138 | 26 001 |
| Long-term debt | 71 203 | 68 141 | 65 078 | 62 016 | 58 953 | 0 | 59 853 | 81 584 | 0 | 0 | 0 |
| Short-term debt | 3 495 | 4 088 | 6 162 | 11 687 | 2 729 | 61 119 | 4 198 | 21 715 | 146 635 | 169 265 | 174 586 |
| Total debt | 74 698 | 72 229 | 71 240 | 73 703 | 61 682 | 61 119 | 64 051 | 103 300 | 146 635 | 169 265 | 174 586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Contact Person | Contact Person | 2022 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Asset Buyout Partners As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Berg-Johnsen | Contact Person | 0 companies |
| Tor Henrik Eide | Chief Executive Officer | 0 companies |
| William Wardman Wittusen | Chairman | 0 companies |
| Jarle Kjell Roth | Chairman | 0 companies |
| Inger Johanne Bergstøl | Board of Directors | 0 companies |
| Karl Otto Eidem | Board of Directors | 0 companies |
| Erik Evjen | Board of Directors | 0 companies |
| Johan Fredrik Mietle | Board of Directors | 0 companies |