| Revenue | NOK 857,8M | -5% |
| EBITDA | NOK 29,5M | +224% |
| Net profit | NOK -69,2M | +6% |
| Total assets | NOK 1,3B | -8% |
| Equity | NOK 139,2M | -14% |
| Employees | 115 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 346 348 | 306 054 | 422 977 | 426 877 | 391 410 | 448 672 | 490 548 | 539 394 | 586 505 | 650 781 | 689 388 | 653 034 | 760 577 | 904 259 | 903 592 | 857 811 |
| Staff expenses | −53 262 | −39 079 | −66 836 | −60 332 | −62 829 | −69 157 | −70 802 | −77 536 | −87 234 | −85 265 | −104 763 | −106 235 | −126 164 | −144 251 | −163 639 | −129 154 |
| EBITDA | 10 130 | 35 765 | 52 723 | 48 249 | 28 846 | 12 936 | −5 463 | 33 090 | 27 765 | 434 | −34 827 | −40 462 | −11 182 | −2 735 | −23 783 | 29 488 |
| Depreciation & amort. | −10 032 | −8 601 | −4 389 | −3 531 | −3 482 | −3 112 | −4 402 | −5 206 | −5 180 | −6 383 | −28 848 | −43 799 | −34 057 | −35 381 | −42 581 | −47 136 |
| EBIT | 98 | 27 164 | 48 334 | 44 719 | 25 364 | 9 824 | −9 865 | 27 884 | 22 585 | −5 949 | −63 675 | −84 261 | −45 239 | −38 116 | −66 364 | −17 648 |
| Net financials | 3 699 | −6 466 | −1 437 | −2 066 | −4 073 | 43 437 | 32 194 | 40 558 | 11 525 | −40 561 | 24 457 | 29 207 | 6 689 | −9 939 | −28 766 | −71 057 |
| Profit before tax | 3 797 | 20 698 | 46 897 | 42 653 | 21 291 | 53 261 | 22 328 | 68 442 | 34 110 | −46 510 | −39 218 | −55 054 | −38 550 | −48 055 | −95 130 | −88 705 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 3 543 | 6 252 | 3 782 | −621 | −16 055 | −21 726 | 8 475 | −10 046 | −21 794 | −19 473 |
| Net profit | 1 832 | 5 577 | 33 651 | 30 668 | 15 132 | 51 353 | 18 785 | 62 190 | 30 328 | −45 890 | −23 163 | −33 328 | −47 025 | −38 009 | −73 336 | −69 232 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 238 197 | 192 560 | 328 941 | 346 375 | 385 803 | 461 540 | 503 349 | 561 779 | 686 997 | 699 900 | 1 086 888 | 1 081 578 | 1 134 932 | 1 443 722 | 1 357 952 | 1 254 342 |
| Equity | 37 911 | 41 081 | 90 012 | 128 946 | 202 618 | 277 384 | 296 169 | 358 359 | 388 687 | 292 805 | 291 991 | 315 902 | 285 826 | 216 469 | 161 525 | 139 180 |
| Long-term debt | −16 984 | −7 377 | −2 378 | −1 398 | −1 059 | 63 699 | 135 842 | 104 882 | 190 303 | 175 303 | 475 723 | 442 644 | 440 840 | 389 161 | 853 556 | 639 315 |
| Short-term debt | 133 301 | 94 102 | 236 551 | 115 887 | 85 091 | 120 028 | 71 082 | 98 250 | 107 729 | 230 410 | 317 783 | 321 692 | 406 268 | 836 218 | 340 992 | 474 254 |
| Total debt | 183 301 | 144 102 | 236 551 | 216 031 | 182 126 | 183 727 | 206 923 | 203 132 | 298 032 | 405 713 | 793 506 | 764 336 | 847 108 | 1 225 379 | 1 194 548 | 1 113 569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HJ Deputy Member | Deputy Member | 2025 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HH Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ferd Brav Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Falck Engelstad | Chief Executive Officer | 0 companies |
| Henrik Johnsen | Deputy Member | 0 companies |
| Erik Gunset Sønsterud | Chief Executive Officer | 0 companies |
| Karl Filip Sebastian Ekvall | Chief Executive Officer | 0 companies |
| Hanne Haslum | Deputy Member | 0 companies |
| Anette Juel Knudtzon | Board of Directors | 0 companies |
| Trond Solberg | Chairman | 0 companies |
| Karl Gustav Ingemar Öhrn | Chairman | 0 companies |
| Peter Fabrin | Board of Directors | 0 companies |
| Lauren Patricia Pedersen | Board of Directors | 0 companies |
| Torbjørn Haugen | Board of Directors | 0 companies |
| Ingrid Møstad Frogner | Board of Directors | 0 companies |
| Petter Vike | Board of Directors | 0 companies |
| Are Dragesund | Board of Directors | 0 companies |
| Jan Olav Bjørn Gjermundshaug | Board of Directors | 0 companies |
| Tobias Bauer | Board of Directors | 0 companies |
| Martin Solheim Sigley | Board of Directors | 0 companies |
| Åse Line Dysvik Eide | Board of Directors | 0 companies |
| Knut Are Høgberg | Board of Directors | 0 companies |