| Revenue | NOK 1M | +5% |
| EBITDA | NOK -2,2M | -5% |
| Net profit | NOK 33,4M | -8% |
| Total assets | NOK 296,9M | +5% |
| Equity | NOK 273,3M | +6% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213 746 | 208 634 | 343 185 | 5 360 | 6 331 | 5 855 | 4 171 | 4 080 | 4 765 | 5 433 | 5 037 | 4 615 | 4 915 | 35 586 | 1 074 | 973 | 1 017 |
| Staff expenses | −46 515 | −43 251 | −76 736 | −1 030 | −1 207 | −1 304 | −1 334 | −1 411 | −1 460 | −1 618 | −1 827 | −1 741 | −2 095 | −2 364 | −2 288 | −2 463 | −2 560 |
| EBITDA | 5 811 | 11 914 | 4 790 | 3 019 | 3 687 | 3 383 | 1 356 | 624 | 1 507 | 2 097 | 1 438 | 819 | 1 537 | 29 869 | −1 728 | −2 117 | −2 229 |
| Depreciation & amort. | −996 | −578 | −560 | −543 | −506 | −1 047 | −966 | −892 | −824 | −762 | −706 | −654 | −607 | −7 | −6 | −18 | −17 |
| EBIT | 4 815 | 11 336 | 4 229 | 2 476 | 3 181 | 2 336 | 390 | −268 | 683 | 1 335 | 732 | 165 | 930 | 29 863 | −1 734 | −2 136 | −2 245 |
| Net financials | −13 697 | 8 050 | −2 201 | 9 943 | 1 781 | 1 203 | 8 518 | 9 133 | 7 499 | 8 061 | 6 038 | 51 340 | 2 869 | 141 665 | 76 493 | 38 780 | 36 351 |
| Profit before tax | −8 882 | 19 386 | 2 028 | 12 420 | 4 962 | 3 538 | 8 908 | 8 865 | 8 182 | 9 396 | 6 769 | 51 505 | 3 799 | 171 528 | 74 759 | 36 644 | 34 106 |
| Tax | 1 410 | 2 836 | −2 280 | 688 | 734 | 643 | 261 | 34 | 313 | 395 | 281 | 1 109 | 354 | 7 914 | 242 | 287 | 681 |
| Net profit | −10 014 | 13 287 | 3 324 | 11 732 | 4 228 | 2 895 | 8 647 | 8 830 | 7 869 | 9 001 | 6 489 | 50 396 | 3 445 | 163 614 | 74 517 | 36 357 | 33 425 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 617 | 131 708 | 126 934 | 132 934 | 134 207 | 133 073 | 135 238 | 137 573 | 132 905 | 127 422 | 125 784 | 333 304 | 233 720 | 329 375 | 267 673 | 282 035 | 296 942 |
| Equity | 96 085 | 106 860 | 107 784 | 119 516 | 117 719 | 117 014 | 119 661 | 123 027 | 121 705 | 115 706 | 116 064 | 330 929 | 154 374 | 203 988 | 239 505 | 257 862 | 273 287 |
| Long-term debt | 24 018 | 17 401 | 14 602 | 11 905 | 15 392 | 13 004 | 10 775 | 8 553 | 6 446 | 4 396 | 2 391 | 420 | 0 | 7 799 | 4 820 | 4 173 | 3 545 |
| Short-term debt | 20 | 59 | 3 548 | 1 513 | 1 096 | 3 054 | 4 803 | 5 993 | 4 754 | 7 320 | 7 330 | 1 955 | 79 346 | 117 087 | 22 848 | 20 000 | 20 109 |
| Total debt | 28 533 | 20 848 | 18 149 | 13 418 | 16 487 | 16 058 | 15 577 | 14 546 | 11 200 | 11 716 | 9 721 | 2 375 | 79 346 | 124 886 | 27 668 | 24 173 | 23 654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VT Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 6.7% | 6.7% | 2024 | |
| Individual | 5.4% | 5.4% | 2024 | |
| Individual | 5.4% | 5.4% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 4.2% | 4.2% | 2024 | |
| Individual | 4.2% | 4.2% | 2024 | |
| Individual | 4.2% | 4.2% | 2024 | |
| Individual | 3.4% | 3.4% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
Eid As | Company | 1.9% | 1.9% | 2024 |
E.E.D As | Company | 1.9% | 1.9% | 2024 |
Tda As | Company | 1.9% | 1.9% | 2024 |
| Individual | 1.9% | 1.9% | 2024 | |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 0.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Tronstad Selnes | Deputy Member | 0 companies |
| Magnus Tronstad | Board of Directors | 0 companies |