| Revenue | NOK 154,8M | +302% |
| EBITDA | NOK -1,1M | +99% |
| Net profit | NOK 20,2M | -83% |
| Total assets | NOK 7,4B | -1% |
| Equity | NOK 7B | +0% |
| Employees | 90 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 114 898 | 2 787 441 | 2 752 012 | 20 492 | 18 479 | 18 457 | 14 701 | 15 178 | 13 063 | 13 033 | 13 794 | 15 658 | 14 892 | 30 296 | 13 683 | 38 494 | 154 817 |
| Staff expenses | −47 243 | −1 197 486 | −1 187 193 | −13 421 | −13 698 | −11 801 | −12 739 | −12 753 | −18 255 | −18 157 | −16 582 | −17 819 | −27 038 | −47 423 | −36 584 | −49 272 | −65 441 |
| EBITDA | 49 840 | 412 867 | 311 | −2 611 | −7 444 | −3 934 | −6 214 | −8 686 | −34 762 | −14 248 | −13 729 | −17 440 | −100 382 | −68 970 | −46 796 | −76 446 | −1 081 |
| Depreciation & amort. | −11 334 | −194 409 | 1 557 | 1 340 | 3 702 | −4 341 | −3 944 | −3 729 | −3 533 | −3 451 | −3 864 | −4 274 | −4 562 | −3 570 | −1 145 | −8 647 | −14 103 |
| EBIT | 38 506 | 218 458 | 1 868 | −1 271 | −3 742 | −8 275 | −10 158 | −12 415 | −38 295 | −17 699 | −17 593 | −21 714 | −104 944 | −72 540 | −47 941 | −85 093 | −15 184 |
| Net financials | −136 147 | 29 894 | 92 373 | 50 827 | 32 125 | 97 961 | 67 877 | 45 694 | 83 949 | 183 223 | 206 538 | 276 638 | 215 782 | 857 621 | 965 212 | 210 244 | 27 240 |
| Profit before tax | 8 067 | 248 352 | 94 241 | 49 556 | 28 383 | 89 686 | 57 719 | 33 279 | 45 654 | 165 524 | 188 945 | 254 924 | 110 838 | 785 081 | 917 272 | 125 151 | 12 057 |
| Tax | 19 064 | 52 081 | −2 820 | 7 471 | 768 | 3 947 | −1 729 | 12 080 | 1 501 | 12 719 | 9 618 | 12 608 | 28 166 | −6 232 | −4 773 | 4 350 | −8 185 |
| Net profit | −10 997 | 196 271 | 197 414 | 42 085 | 27 615 | 85 739 | 59 448 | 21 199 | 44 153 | 152 805 | 179 327 | 242 316 | 82 672 | 791 313 | 922 045 | 120 801 | 20 241 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 259 678 | 1 158 176 | 1 098 178 | 1 347 253 | 1 333 925 | 1 497 651 | 1 540 669 | 1 368 505 | 1 268 708 | 1 289 136 | 1 295 614 | 1 359 004 | 1 594 008 | 9 327 302 | 7 249 488 | 7 469 841 | 7 364 634 |
| Equity | 349 250 | 704 050 | — | 791 835 | 807 561 | 851 175 | 867 561 | 804 545 | 798 132 | 860 658 | 824 862 | 898 603 | 421 013 | 8 630 656 | 6 867 015 | 6 989 095 | 6 981 169 |
| Long-term debt | 1 185 609 | 404 315 | 0 | 475 450 | 469 838 | 315 443 | 537 858 | 519 835 | 266 409 | 213 848 | 287 373 | 289 071 | 375 630 | 474 390 | 273 789 | 274 071 | 230 789 |
| Short-term debt | 65 292 | 45 375 | 73 474 | 77 458 | 53 383 | 328 270 | 132 053 | 40 321 | 199 036 | 208 180 | 175 581 | 169 858 | 795 063 | 220 057 | 106 682 | 204 338 | 149 718 |
| Total debt | 417 164 | 449 690 | 342 895 | 552 908 | 523 221 | 643 713 | 669 911 | 560 156 | 465 445 | 422 028 | 462 954 | 458 929 | 1 170 693 | 694 447 | 380 471 | 478 409 | 380 506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
RG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torghatten Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Volsdal | Chief Executive Officer | 0 companies |
| Roger Granheim | Chief Executive Officer | 0 companies |
| Kjetil Håbjørg | Chief Executive Officer | 0 companies |
| Hans Anders Stenseth | Board of Directors | 0 companies |
| Per Einar Fjellstad | Board of Directors | 0 companies |
| Siri Margrethe Kalvig | Board of Directors | 0 companies |
| Sølvi-Helen Antonsen | Board of Directors | 0 companies |
| Charlotte Sofia Viktoria Sundblad | Board of Directors | 0 companies |
| Grete Rekkebo Brovoll | Board of Directors | 0 companies |
| Johan Ragnar Nordbäck | Board of Directors | 0 companies |
| Svein Robert Willumsen | Board of Directors | 0 companies |
| Stein Andre Herigstad-Olsen | Board of Directors | 0 companies |
| Carsten Grøne Jensen | Chairman | 0 companies |
| Brynjar Kristian Forbergskog | Board of Directors | 0 companies |
| Dag Mejdell | Chairman | 0 companies |