| Revenue | NOK 53,5M | +9% |
| EBITDA | NOK 8,8M | -73% |
| Net profit | NOK -3,3M | -178% |
| Total assets | NOK 314,9M | -25% |
| Equity | NOK 251,1M | -4% |
| Employees | 19 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 976 469 | 874 525 | 818 400 | 1 026 014 | 764 784 | 524 348 | 389 939 | 416 886 | 236 476 | 30 420 | 27 797 | 30 442 | 34 799 | 43 574 | 49 007 | 53 503 |
| Staff expenses | −238 102 | −238 592 | −248 291 | −290 525 | −250 138 | −209 414 | −152 197 | −147 807 | −97 135 | −12 632 | −10 420 | −10 870 | −12 050 | −13 643 | −16 060 | −18 341 |
| EBITDA | 102 250 | 35 944 | 41 329 | 60 377 | 15 900 | −8 652 | −5 827 | 13 356 | 16 150 | 8 843 | 9 730 | 10 217 | 9 866 | 12 441 | 32 947 | 8 795 |
| Depreciation & amort. | −23 800 | −27 262 | −27 859 | −29 502 | −32 626 | −30 318 | −18 133 | −16 353 | −9 690 | −8 188 | −9 182 | −7 762 | −9 069 | −10 095 | −27 723 | −14 805 |
| EBIT | 78 450 | 8 682 | 13 470 | 30 875 | −16 726 | −38 970 | −23 960 | −2 997 | 6 460 | 655 | 548 | 2 455 | 797 | 2 346 | 5 224 | −6 010 |
| Net financials | −23 657 | 6 615 | −157 | −2 056 | −3 109 | −894 | −3 848 | 67 | 1 297 | 11 070 | 6 620 | 1 297 | 1 861 | 26 | 261 | 1 779 |
| Profit before tax | 54 793 | 15 297 | 13 313 | 28 819 | −19 835 | −39 864 | −27 808 | −2 930 | 7 757 | 11 725 | 7 168 | 3 752 | 2 658 | 2 372 | 5 485 | −4 231 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 2 383 | 3 728 | 1 577 | 828 | 603 | 538 | 1 229 | −908 |
| Net profit | 54 793 | 15 297 | 13 313 | 28 819 | −19 835 | −39 864 | −27 808 | −2 930 | 5 374 | 7 997 | 5 591 | 2 924 | 2 055 | 1 834 | 4 256 | −3 323 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 536 151 | 451 790 | 468 036 | 598 087 | 489 221 | 390 200 | 322 142 | 282 522 | 262 848 | 294 435 | 284 835 | 290 764 | 389 676 | 375 292 | 419 248 | 314 861 |
| Equity | 283 599 | 298 896 | 312 345 | 341 164 | 321 329 | 271 207 | 204 435 | 201 505 | 240 842 | 248 839 | 254 430 | 257 353 | 259 408 | 261 242 | 262 162 | 251 131 |
| Long-term debt | 81 703 | 43 667 | 7 023 | 43 000 | 51 598 | 21 795 | 30 356 | 15 189 | 11 166 | 29 617 | 25 161 | 20 089 | 40 123 | 60 660 | 64 007 | 39 622 |
| Short-term debt | 157 002 | 96 362 | 129 161 | 197 054 | 105 520 | 78 059 | 71 843 | 63 801 | 5 247 | 13 170 | 2 494 | 10 672 | 87 595 | 51 542 | 91 133 | 21 859 |
| Total debt | 238 705 | 140 029 | 136 184 | 240 054 | 157 118 | 99 854 | 102 199 | 78 990 | 16 413 | 42 787 | 27 655 | 30 761 | 127 718 | 112 202 | 155 140 | 61 481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TM Deputy Member | Deputy Member | 2025 | — | — |
KR Deputy Member | Deputy Member | 2024 | — | — |
AH Deputy Member | Deputy Member | 2022 | — | — |
BS Deputy Member | Deputy Member | 2024 | — | — |
SM Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gran Kommune | Company | 35.7% | 35.7% | 2024 |
Innlandet Fylkeskommune | Company | 20.9% | 20.9% | 2024 |
Lunner Kommune | Company | 11.1% | 11.1% | 2024 |
Sparebank 1 Ringerike Hadeland | Company | 9.6% | 9.6% | 2024 |
DNB BANK ASA | Company | 6.2% | 6.2% | 2022 |
Dnb Bank Asa | Company | 6.2% | 6.2% | 2024 |
Varig Hadeland Forsikring | Company | 5.5% | 5.5% | 2024 |
Jevnaker Kommune | Company | 5.5% | 5.5% | 2024 |
Brandbu Og Tingelstad Almenning | Company | 2.5% | 2.5% | 2024 |
Gran Almenning | Company | 1.9% | 1.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Erik Hilsen | Chief Executive Officer | 0 companies |
| Tor Asak Giæver | Chief Executive Officer | 0 companies |
| Tor Morten Stadum | Deputy Member | 0 companies |
| Kent Roger Buajordet | Deputy Member | 0 companies |
| Astrid Hvattum | Deputy Member | 0 companies |
| Bente Schau | Deputy Member | 0 companies |
| Steffen Mørtvedt | Deputy Member | 0 companies |
| Roger Kyseth | Chairman | 0 companies |
| Heidi Wennemo Sandbekken | Board of Directors | 0 companies |
| Jørn Øystein Ukkelberg | Board of Directors | 0 companies |
| Anne Bjertnes Østdahl | Deputy Chairman | 0 companies |
| Tommy Brenli | Board of Directors | 0 companies |
| Skjalg Sylte Stavheim | Board of Directors | 0 companies |
| Harald Magne Røvik Løken | Board of Directors | 0 companies |
| Aina Lysakermoen Olaussen | Board of Directors | 0 companies |
| Iver Christian Olerud | Board of Directors | 0 companies |
| Rigmor Aasrud | Board of Directors | 0 companies |
| Anne Tingelstad Wøien | Deputy Chairman | 0 companies |
| Gro Anita Bjørnsletten Hagaseth | Board of Directors | 0 companies |
| Anita Sørensen | Board of Directors | 0 companies |
| Hans Petter Hauge | Chairman | 0 companies |