| Revenue | NOK 154,6M | +25% |
| EBITDA | NOK -192,7M | +22% |
| Net profit | NOK 57M | -22% |
| Total assets | NOK 4,1B | -3% |
| Equity | NOK 1,1B | +6% |
| Employees | 115 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 270 761 | 1 078 626 | 1 196 087 | 1 048 312 | 31 868 | 22 189 | 18 707 | 21 892 | 24 713 | 31 545 | 41 582 | 50 353 | 57 420 | 77 463 | 89 583 | 123 813 | 154 596 |
| Staff expenses | −33 732 | −37 856 | −49 303 | −44 893 | −17 996 | −23 735 | −24 588 | −24 084 | −35 997 | −42 678 | −60 267 | −73 437 | −114 120 | −141 925 | −161 408 | −186 654 | −189 718 |
| EBITDA | 21 969 | 10 528 | 18 268 | 3 430 | −4 282 | −15 961 | −19 501 | −21 292 | −41 848 | −53 431 | −70 480 | −99 542 | −123 134 | −176 374 | −205 203 | −246 685 | −192 722 |
| Depreciation & amort. | −1 681 | −1 961 | −1 216 | −1 591 | −1 273 | −1 220 | −678 | −1 344 | −3 278 | −5 394 | −9 818 | −17 784 | −41 962 | −37 155 | −44 899 | −39 452 | −21 562 |
| EBIT | 20 288 | 8 567 | 17 053 | 1 838 | −5 554 | −17 181 | −20 179 | −22 636 | −45 125 | −58 825 | −80 298 | −117 326 | −165 096 | −213 529 | −250 102 | −286 137 | −214 284 |
| Net financials | 20 328 | −1 998 | 2 315 | 25 545 | 62 044 | 107 302 | 239 053 | 66 733 | 251 812 | 236 781 | 460 516 | 411 341 | 483 494 | 731 360 | 846 885 | 382 768 | 298 103 |
| Profit before tax | 40 616 | 6 569 | 19 368 | 27 383 | 56 490 | 90 121 | 218 874 | 44 097 | 206 686 | 177 956 | 380 218 | 294 016 | 318 398 | 517 831 | 596 783 | 96 630 | 83 818 |
| Tax | 1 894 | 1 875 | 5 437 | 3 818 | 18 377 | 23 855 | 35 039 | 12 133 | 25 864 | 42 158 | 86 688 | 64 484 | 69 853 | 94 456 | 125 671 | 23 768 | 26 855 |
| Net profit | 38 721 | 4 694 | 13 930 | 23 565 | 38 113 | 66 266 | 183 835 | 31 964 | 180 822 | 135 798 | 293 530 | 229 531 | 248 546 | 423 374 | 471 112 | 72 862 | 56 963 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 666 | 199 051 | 253 385 | 279 411 | 395 528 | 495 968 | 535 369 | 435 329 | 1 526 147 | 1 800 281 | 1 974 405 | 2 211 778 | 2 542 351 | 4 560 918 | 4 565 001 | 4 253 435 | 4 126 624 |
| Equity | 104 636 | 83 437 | 75 296 | 39 009 | 77 359 | 144 755 | 289 437 | 329 567 | 850 206 | 616 915 | 625 837 | 730 657 | 750 419 | 487 406 | 1 013 715 | 1 021 411 | 1 078 266 |
| Long-term debt | 0 | 0 | 0 | −10 695 | 135 000 | 125 000 | 115 000 | 60 000 | 350 000 | 623 800 | 607 563 | 527 563 | 100 000 | 2 275 622 | 2 221 261 | 1 689 703 | 1 666 007 |
| Short-term debt | 30 883 | 54 140 | 86 339 | 229 708 | 176 968 | 226 213 | 119 080 | 45 594 | 325 941 | 559 046 | 740 364 | 950 843 | 1 691 932 | 1 796 522 | 1 327 913 | 1 539 010 | 1 378 203 |
| Total debt | 30 883 | 54 140 | 86 339 | 229 708 | 311 968 | 351 213 | 234 080 | 105 594 | 675 941 | 1 182 845 | 1 347 928 | 1 478 406 | 1 791 932 | 4 072 144 | 3 549 174 | 3 228 713 | 3 044 211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Deputy Member | Deputy Member | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JM Deputy Member | Deputy Member | 2022 | — | — |
SØ Deputy Member | Deputy Member | 2023 | — | — |
TH Deputy Member | Deputy Member | 2025 | — | — |
GT Deputy Member | Deputy Member | 2025 | — | — |
MB Deputy Member | Deputy Member | 2022 | — | — |
CM Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ferd Mg Holding As | Company | 78.0% | 78.0% | 2024 |
Byggtorget Mg Holding As | Company | 6.5% | 6.5% | 2024 |
Sbg Invest As | Company | 3.4% | 3.4% | 2023 |
Kronsteingruppen As | Company | 2.0% | 2.0% | 2024 |
Narheim Invest As | Company | 1.6% | 1.6% | 2024 |
Mestergruppen As | Company | 1.6% | 1.6% | 2024 |
Fossheiene Eiendom As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trygve Holtskog | Deputy Member | 0 companies |
| Mikkel Sandvik | Chief Executive Officer | 0 companies |
| Jorunn Margrethe Byrkjedal Slyngstad | Deputy Member | 0 companies |
| Simen Øverjordet Aas | Deputy Member | 0 companies |
| Tore Høgvold | Deputy Member | 0 companies |
| Gungør Turkøz | Deputy Member | 0 companies |
| Monica Blom Thorsen | Deputy Member | 0 companies |
| Christian Morseth | Deputy Member | 0 companies |
| Tommy Korneliussen | Board of Directors | 0 companies |
| Erik Theodor Jakobsen | Board of Directors | 0 companies |
| Are Dragesund | Board of Directors | 0 companies |
| Eirik Just Mathisen | Board of Directors | 0 companies |
| Petter Eeg | Board of Directors | 0 companies |
| Mohammad Abdulsalam Abdulgani | Board of Directors | 0 companies |
| Aniela Gabriela Gjøs | Board of Directors | 0 companies |
| Karin Anita Eriksson | Board of Directors | 0 companies |
| Jørn Inge Halvorsen | Board of Directors | 0 companies |
| Herleik Guttormsen | Board of Directors | 0 companies |
| Merete Aarheim | Board of Directors | 0 companies |
| Dag Mejdell | Chairman | 0 companies |