| Revenue | NOK 5,1M | +24% |
| EBITDA | NOK 1,3M | +106% |
| Net profit | NOK 494K | +21449% |
| Total assets | NOK 9M | +4% |
| Equity | NOK 4,3M | +13% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 551 | 1 604 | 2 008 | 2 855 | 1 908 | 1 905 | 2 081 | 2 218 | 2 576 | 2 306 | 3 995 | 4 044 | 4 128 | 3 993 | 3 492 | 4 085 | 5 080 |
| Staff expenses | −439 | −471 | −475 | −481 | −545 | −581 | −591 | −627 | −769 | −1 140 | −991 | −1 079 | −991 | −1 161 | −1 315 | −1 526 | −1 577 |
| EBITDA | 545 | 381 | 808 | 1 654 | 425 | 17 | 797 | 449 | 985 | 47 | 1 915 | 1 590 | 1 938 | 1 621 | 609 | 648 | 1 335 |
| Depreciation & amort. | −170 | −171 | −97 | −65 | −52 | −49 | −50 | −51 | −51 | −55 | −307 | −327 | −328 | −324 | −325 | −329 | −365 |
| EBIT | 375 | 210 | 710 | 1 589 | 374 | −32 | 747 | 398 | 934 | −9 | 1 608 | 1 263 | 1 610 | 1 297 | 284 | 320 | 970 |
| Net financials | −149 | −96 | −76 | −349 | −241 | −73 | −62 | −52 | 605 | −179 | −251 | −216 | −204 | −175 | −228 | −317 | −337 |
| Profit before tax | 226 | 115 | 634 | 1 239 | 133 | −106 | 685 | 346 | 1 539 | −188 | 1 357 | 1 046 | 1 405 | 1 122 | 57 | 2 | 634 |
| Tax | 64 | 33 | 178 | 431 | 94 | −24 | 185 | 104 | 229 | −40 | 311 | 230 | 309 | 250 | 21 | −0 | 140 |
| Net profit | 162 | 82 | 456 | 808 | 39 | −81 | 500 | 242 | 1 310 | −148 | 1 046 | 816 | 1 096 | 872 | 36 | 2 | 494 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 458 | 3 184 | 3 340 | 3 958 | 3 669 | 3 736 | 3 987 | 3 653 | 4 031 | 10 309 | 9 834 | 9 947 | 9 237 | 8 908 | 8 864 | 8 683 | 9 046 |
| Equity | 1 070 | 1 152 | 1 608 | 2 416 | 2 455 | 2 224 | 1 824 | 2 066 | 2 776 | 2 628 | 3 075 | 3 290 | 3 787 | 3 758 | 3 794 | 3 797 | 4 291 |
| Long-term debt | 1 693 | 1 568 | 1 438 | 1 022 | 929 | 1 318 | 1 157 | 986 | 805 | 612 | 6 389 | 6 155 | 4 882 | 4 572 | 4 814 | 4 535 | 4 258 |
| Short-term debt | 695 | 464 | 294 | 520 | 284 | 194 | 1 006 | 601 | 450 | 7 069 | 371 | 502 | 568 | 577 | 255 | 352 | 498 |
| Total debt | 2 388 | 2 032 | 1 732 | 1 542 | 1 214 | 1 512 | 2 163 | 1 587 | 1 255 | 7 681 | 6 760 | 6 657 | 5 450 | 5 150 | 5 070 | 4 887 | 4 756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 16.0% | 16.0% | 2024 | |
| Individual | 16.0% | 16.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Arve Kvam-Jørgensen | Chief Executive Officer | 0 companies |
| Jørgen Lande | Chief Executive Officer | 0 companies |
| Liv Marit Lande | Board of Directors | 0 companies |