| Revenue | NOK 521,3M | +26% |
| EBITDA | NOK 18,5M | -44% |
| Net profit | NOK 2,2M | -85% |
| Total assets | NOK 430,9M | +32% |
| Equity | NOK 96M | -1% |
| Employees | 114 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 099 | 176 466 | 179 124 | 164 761 | 184 805 | 205 085 | 195 538 | 224 271 | 233 420 | 304 970 | 295 381 | 314 180 | 318 031 | 333 933 | 344 285 | 412 855 | 521 323 |
| Staff expenses | −30 349 | −31 449 | −33 017 | −33 479 | −37 035 | −38 830 | −37 862 | −39 816 | −39 705 | −59 431 | −56 902 | −57 922 | −58 044 | −60 512 | −69 463 | −78 225 | −105 653 |
| EBITDA | 33 811 | 35 439 | 40 776 | 36 122 | 37 972 | 43 182 | 35 529 | 46 395 | 46 558 | 47 000 | 39 652 | 46 411 | 50 953 | 56 900 | 46 506 | 32 775 | 18 468 |
| Depreciation & amort. | −257 | −206 | −236 | −251 | −776 | −994 | −1 080 | −1 379 | −2 161 | −11 200 | −11 720 | −11 869 | −12 243 | −10 937 | −2 491 | −8 628 | −11 318 |
| EBIT | 33 554 | 35 233 | 40 539 | 35 870 | 37 196 | 42 188 | 34 449 | 45 017 | 44 396 | 35 800 | 27 932 | 34 542 | 38 710 | 45 963 | 44 015 | 24 148 | 7 149 |
| Net financials | 2 839 | 531 | 27 | −451 | −878 | −1 740 | −2 112 | −1 021 | −1 954 | −1 901 | −929 | −2 300 | 5 075 | 524 | 1 268 | −3 523 | −4 532 |
| Profit before tax | 36 393 | 35 764 | 40 566 | 35 420 | 36 318 | 40 448 | 32 337 | 43 996 | 42 442 | 33 899 | 27 003 | 32 242 | 43 786 | 46 487 | 45 283 | 20 625 | 2 617 |
| Tax | 10 361 | 10 129 | 11 739 | 10 316 | 10 608 | 11 442 | 8 856 | 11 908 | 10 602 | 10 034 | 8 034 | 8 983 | 11 488 | 12 090 | 10 003 | 5 910 | 459 |
| Net profit | 26 032 | 25 636 | 28 827 | 25 104 | 25 710 | 29 006 | 23 481 | 32 088 | 31 840 | 23 865 | 18 970 | 23 259 | 32 297 | 34 397 | 35 280 | 14 715 | 2 159 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 232 | 88 203 | 90 859 | 100 369 | 108 244 | 107 458 | 96 027 | 104 242 | 103 650 | 161 005 | 207 988 | 190 909 | 219 340 | 241 676 | 331 116 | 325 260 | 430 887 |
| Equity | 18 775 | 14 171 | 10 885 | 10 069 | 11 299 | 11 504 | 10 457 | 9 695 | 40 348 | 63 835 | 72 029 | 99 319 | 127 960 | 159 142 | 87 892 | 96 970 | 96 033 |
| Long-term debt | 7 180 | 5 249 | 4 115 | 2 886 | 2 299 | 1 700 | 1 413 | 1 104 | 585 | 616 | 505 | 380 | 254 | 114 | 155 000 | 130 000 | 130 000 |
| Short-term debt | 44 277 | 68 783 | 75 858 | 87 413 | 94 646 | 94 253 | 84 156 | 93 443 | 62 718 | 96 554 | 135 455 | 91 210 | 91 126 | 82 419 | 88 224 | 98 290 | 204 385 |
| Total debt | 51 457 | 74 032 | 79 974 | 90 300 | 96 945 | 95 953 | 85 569 | 94 547 | 63 303 | 97 170 | 135 959 | 91 590 | 91 380 | 82 534 | 243 224 | 228 290 | 334 385 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Function Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tomm Karlsen | Chairman | 0 companies |
| Andreas Prøven Bogsrud | Board of Directors | 0 companies |
| Anders Krosby | Board of Directors | 0 companies |
| Kjetil Kaldestad | Chairman | 0 companies |
| Simen Færevaag | Board of Directors | 0 companies |