| Revenue | NOK 827K | -1% |
| EBITDA | NOK 449K | +662% |
| Net profit | NOK 136K | +157% |
| Total assets | NOK 2,3M | +0% |
| Equity | NOK -463K | +23% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 623 | 701 | 717 | 741 | 753 | 842 | 745 | 820 | 728 | 837 | 827 |
| Staff expenses | −0 | −25 | −25 | −25 | −25 | −29 | −0 | −40 | −0 | −40 | −19 |
| EBITDA | 256 | 322 | 479 | 294 | 448 | 351 | 310 | 287 | 284 | 59 | 449 |
| Depreciation & amort. | −104 | −123 | −123 | −112 | −96 | −108 | −108 | −108 | −109 | −126 | −131 |
| EBIT | 152 | 198 | 355 | 182 | 352 | 243 | 202 | 178 | 175 | −67 | 318 |
| Net financials | −129 | −137 | −112 | −93 | −104 | −114 | −104 | −90 | −107 | −171 | −183 |
| Profit before tax | 23 | 61 | 243 | 89 | 248 | 129 | 97 | 88 | 68 | −238 | 136 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 23 | 61 | 243 | 89 | 248 | 129 | 97 | 88 | 68 | −238 | 136 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 130 | 1 556 | 1 443 | 1 311 | 1 765 | 1 728 | 1 652 | 1 578 | 2 535 | 2 265 | 2 273 |
| Equity | −1 385 | −1 324 | −1 081 | −992 | −744 | −615 | −518 | −429 | −361 | −599 | −463 |
| Long-term debt | 2 440 | 2 716 | 2 484 | 2 251 | 2 475 | 2 304 | 2 133 | 1 963 | 2 871 | 0 | 2 639 |
| Short-term debt | 75 | 164 | 40 | 51 | 34 | 39 | 37 | 45 | 25 | 2 864 | 97 |
| Total debt | 2 515 | 2 880 | 2 524 | 2 303 | 2 509 | 2 343 | 2 170 | 2 007 | 2 896 | 2 864 | 2 736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy Member | Deputy Member | 2022 | — | — |
FA Deputy Member | Deputy Member | 2022 | — | — |
LG Deputy Member | Deputy Member | 2022 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MB Deputy Member | Deputy Member | 2024 | — | — |
US Deputy Member | Deputy Member | 2021 | — | — |
TG Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Losje Druidstjernen | Company | 34.9% | 34.9% | 2023 |
Losje Sagalund | Company | 28.0% | 28.0% | 2023 |
Losje Eken | Company | 24.3% | 24.3% | 2023 |
Losje Misteltein | Company | 12.8% | 12.8% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Hugo Bogen | Deputy Member | 0 companies |
| Fred Andreas Skarsteen | Deputy Member | 0 companies |
| Lars Gustavsen | Deputy Member | 0 companies |
| Jan Edvard Ekenes | Chief Executive Officer | 0 companies |
| Morten Berthelsen | Deputy Member | 0 companies |
| Ulf Steinar Larsen | Deputy Member | 0 companies |
| Tormod Gran | Deputy Member | 0 companies |
| Christian Rygh | Board of Directors | 0 companies |
| Thorstein Bryde | Board of Directors | 0 companies |
| Sven Erik Varpe | Board of Directors | 0 companies |
| Trond Myhre | Board of Directors | 0 companies |
| Jan Severin Ziegler Gusland | Board of Directors | 0 companies |
| Ragnar Slaastad Studsrød | Chairman | 0 companies |
| Svein Magnar Syversen | Board of Directors | 0 companies |
| Ove Steffen Jensen | Board of Directors | 0 companies |
| Magne Skovly | Board of Directors | 0 companies |