| Revenue | NOK 208,2M | -28% |
| EBITDA | NOK 82,1M | -49% |
| Net profit | NOK 16,6M | -65% |
| Total assets | NOK 640,2M | -4% |
| Equity | NOK 456,7M | +2% |
| Employees | 43 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 416 | 77 847 | 94 873 | 113 491 | 79 916 | 117 816 | 85 568 | 80 037 | 97 998 | 113 890 | 143 659 | 122 692 | 44 325 | 220 118 | 379 326 | 290 327 | 208 181 |
| Staff expenses | −32 933 | −21 128 | −21 645 | −24 739 | −27 331 | −26 350 | −29 236 | −32 322 | −31 251 | −31 241 | −29 834 | −33 630 | −37 819 | −42 447 | −45 862 | −55 390 | −61 199 |
| EBITDA | 72 421 | 20 633 | 34 156 | 45 051 | 17 803 | 46 948 | 15 535 | 176 | 10 500 | 21 642 | 69 050 | 41 655 | −36 497 | 97 613 | 279 213 | 159 518 | 82 119 |
| Depreciation & amort. | −3 784 | −2 213 | −4 581 | −5 427 | −5 321 | −5 406 | −5 784 | −6 451 | −6 026 | −5 743 | −5 790 | −10 780 | −5 194 | −8 963 | −5 227 | −5 513 | −5 914 |
| EBIT | 68 637 | 18 420 | 29 575 | 39 623 | 12 482 | 41 542 | 9 751 | −6 275 | 4 474 | 15 899 | 63 260 | 30 875 | −41 691 | 88 649 | 273 987 | 154 005 | 76 205 |
| Net financials | 4 940 | 109 689 | −2 001 | −4 223 | −2 435 | −3 028 | −10 107 | −5 598 | 26 529 | −1 471 | −1 569 | 15 671 | −6 393 | 75 598 | −1 595 | 3 149 | 5 316 |
| Profit before tax | 73 577 | 128 109 | 27 573 | 35 401 | 10 047 | 38 513 | −355 | −11 874 | 31 003 | 14 428 | 61 691 | 46 546 | −48 084 | 164 247 | 272 391 | 157 154 | 81 521 |
| Tax | 33 616 | 11 843 | 20 915 | 24 276 | −22 909 | 20 273 | 2 260 | −6 397 | 5 147 | 6 743 | 29 921 | 24 461 | −21 525 | 53 715 | 178 364 | 109 455 | 64 957 |
| Net profit | 39 961 | 116 266 | 5 380 | 11 124 | 32 955 | 18 240 | −2 616 | −5 476 | 25 856 | 7 685 | 31 770 | 22 085 | −26 559 | 110 532 | 94 028 | 47 699 | 16 564 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 257 961 | 195 398 | 378 738 | 349 861 | 403 565 | 387 122 | 547 040 | 545 512 | 403 352 | 437 629 | 459 415 | 467 756 | 407 170 | 570 228 | 817 785 | 668 237 | 640 191 |
| Equity | 166 130 | 155 631 | 150 855 | 178 116 | 209 528 | 218 118 | 213 959 | 206 939 | 221 216 | 221 181 | 247 162 | 264 615 | 234 196 | 331 218 | 411 737 | 445 927 | 456 701 |
| Long-term debt | 0 | 0 | 629 | 88 754 | 105 642 | 109 137 | 114 758 | 180 457 | 156 568 | 165 104 | 159 683 | 152 928 | 156 566 | 145 410 | 145 751 | 149 380 | 148 701 |
| Short-term debt | 86 161 | 36 157 | 116 889 | 74 827 | 88 396 | 58 382 | 215 670 | 156 282 | 26 479 | 51 349 | 49 907 | 47 257 | 14 120 | 91 928 | 258 502 | 73 593 | 34 789 |
| Total debt | 91 831 | 39 766 | 223 461 | 170 010 | 194 038 | 168 261 | 331 754 | 337 656 | 182 592 | 216 450 | 210 921 | 201 663 | 171 830 | 238 173 | 405 151 | 222 642 | 183 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YK Deputy Member | Deputy Member | 2023 | — | — |
ØF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RA Deputy Member | Deputy Member | 2025 | — | — |
CH Deputy Member | Deputy Member | 2020 | — | — |
AA Observer | Observer | 2025 | — | — |
AB Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Monial As | Company | 59.3% | 59.3% | 2024 |
Aceh Norway 1 B.V | Company | 36.2% | 36.2% | 2024 |
Aubert Invest As | Company | 2.1% | 2.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Yannick Koch | Deputy Member | 0 companies |
| Øyvind Frydenberg | Chief Executive Officer | 0 companies |
| Royer Andreas Hartviksen | Deputy Member | 0 companies |
| Christian Heidfeld | Deputy Member | 0 companies |
| Anders Aasen | Observer | 0 companies |
| Annette Beate Wacknitz Malm Justad | Deputy Member | 0 companies |
| Halvor Halvorsøn Holta | Chairman | 0 companies |
| Tore Lunde | Board of Directors | 0 companies |
| Anne Kathrine Fløttre Holta | Board of Directors | 0 companies |
| Tomas Flåterud | Board of Directors | 0 companies |
| Haavard Halvorsøn Fløttre Holta | Deputy Chairman | 0 companies |
| Kristin Øgaard | Board of Directors | 0 companies |
| Gabriel Smith | Deputy Chairman | 0 companies |
| Tor Søve Syverud | Board of Directors | 0 companies |
| Rune Edvin Marthinussen | Board of Directors | 0 companies |
| Ragnhild Apeland Katteland | Board of Directors | 0 companies |