| Revenue | NOK 230,9M | -15% |
| EBITDA | NOK -22,6M | -61% |
| Net profit | NOK -18,1M | -63% |
| Total assets | NOK 151,5M | -12% |
| Equity | NOK 38,8M | -17% |
| Employees | 97 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 008 | 160 833 | 213 328 | 361 650 | 387 744 | 233 402 | 263 150 | 338 379 | 327 881 | 614 780 | 536 248 | 330 081 | 473 679 | 490 070 | 512 101 | 272 896 | 230 868 |
| Staff expenses | −50 402 | −44 759 | −46 736 | −54 509 | −57 679 | −58 128 | −51 271 | −55 875 | −62 914 | −64 374 | −70 773 | −70 415 | −65 077 | −68 539 | −68 190 | −68 226 | −64 530 |
| EBITDA | 6 775 | 6 855 | −3 850 | −20 041 | −19 382 | 2 073 | 6 815 | 19 000 | 5 845 | 32 607 | 8 035 | −18 237 | −40 044 | 649 | −29 717 | −14 088 | −22 649 |
| Depreciation & amort. | −489 | −496 | −443 | −929 | −879 | −822 | −683 | −121 | −45 | −98 | −60 | −70 | −128 | −161 | −222 | −157 | −276 |
| EBIT | 6 286 | 6 359 | −4 293 | −20 970 | −20 262 | 1 251 | 6 132 | 18 878 | 5 800 | 32 509 | 7 975 | −18 307 | −40 172 | 488 | −29 939 | −14 246 | −22 924 |
| Net financials | 105 | −21 | 145 | 274 | 157 | −1 094 | −967 | −127 | −11 | −54 | −175 | 75 | −79 | −247 | −961 | 94 | −127 |
| Profit before tax | 6 391 | 6 338 | −4 149 | −20 696 | −20 104 | 157 | 5 165 | 18 751 | 5 789 | 32 455 | 7 800 | −18 232 | −40 251 | 241 | −30 899 | −14 152 | −23 051 |
| Tax | 1 926 | 1 792 | −915 | −5 785 | −1 407 | 53 | 1 402 | 5 453 | 1 378 | 7 703 | 1 773 | −4 003 | −8 833 | 71 | −6 765 | −3 071 | −4 994 |
| Net profit | 4 466 | 4 546 | −3 234 | −14 911 | −18 697 | 104 | 3 763 | 13 298 | 4 411 | 24 752 | 6 027 | −14 230 | −31 418 | 170 | −24 134 | −11 080 | −18 058 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68 214 | 73 867 | 83 411 | 101 108 | 125 656 | 90 376 | 84 004 | 81 410 | 120 216 | 213 236 | 133 547 | 116 205 | 128 730 | 144 061 | 172 838 | 172 303 | 151 495 |
| Equity | 20 347 | 20 663 | 18 533 | 15 883 | 12 186 | 12 290 | 16 053 | 23 350 | 30 455 | 35 559 | 23 299 | 31 132 | 21 743 | 45 564 | 30 305 | 46 842 | 38 784 |
| Long-term debt | 4 141 | 2 942 | 2 352 | 3 271 | 1 107 | 202 | 1 382 | 544 | 2 772 | 4 270 | 582 | 1 674 | 0 | 2 664 | 0 | 0 | 660 |
| Short-term debt | 41 144 | 47 363 | 60 565 | 80 536 | 111 255 | 77 082 | 66 069 | 57 015 | 86 489 | 173 406 | 109 666 | 83 399 | 106 987 | 95 833 | 142 533 | 125 462 | 112 051 |
| Total debt | 45 285 | 50 305 | 62 917 | 83 806 | 112 361 | 77 284 | 67 451 | 57 559 | 89 262 | 177 677 | 110 248 | 85 073 | 106 987 | 98 497 | 142 533 | 125 462 | 112 711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Observer | Observer | 2025 | — | — |
AI Observer | Observer | 2025 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
VA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GK Observer | Observer | 2025 | — | — |
AF Observer | Observer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fm Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Jung Dalseide | Observer | 0 companies |
| Arne Inge Dalseide | Observer | 0 companies |
| Terje Nøttveit | Chief Executive Officer | 0 companies |
| Vidar Andre Korneliussen | Chief Executive Officer | 0 companies |
| Gisle Kronheim | Observer | 0 companies |
| Aimi Fløysand | Observer | 0 companies |
| Mette Kronheim | Board of Directors | 0 companies |
| Dag Magne Vedvik | Chairman | 0 companies |
| Martin Kronheim | Board of Directors | 0 companies |
| Sigrun Fossøy Håheim | Board of Directors | 0 companies |
| Svein Fløysand | Board of Directors | 0 companies |