| Revenue | NOK 92M | +28% |
| EBITDA | NOK 3M | -75% |
| Net profit | NOK 775M | -46% |
| Total assets | NOK 11,1B | -16% |
| Equity | NOK 9,8B | +8% |
| Employees | 23 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 597 | 1 836 | 3 946 | 1 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 000 | 20 000 | 28 000 | 72 000 | 92 000 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −16 000 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 1 597 | 1 826 | 3 846 | 1 214 | −15 | −14 | 0 | 0 | −4 | 0 | −10 | −42 000 | −120 000 | −70 000 | −76 000 | 12 000 | 3 000 |
| Depreciation & amort. | −138 | −159 | −27 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 1 458 | 1 667 | 3 819 | 1 214 | −15 | −14 | 0 | 0 | −4 | 0 | −10 | −42 000 | −120 000 | −70 000 | −76 000 | 12 000 | 3 000 |
| Net financials | −881 | −446 | −435 | −204 | 51 | 43 | 42 | 37 | 42 | 1 | 0 | 372 000 | −95 000 | 1 474 000 | −540 000 | 1 432 000 | 758 000 |
| Profit before tax | 577 | 1 220 | 3 384 | 1 010 | 36 | 29 | 42 | 37 | 39 | 1 | −10 | 330 000 | −215 000 | 1 404 000 | −616 000 | 1 444 000 | 761 000 |
| Tax | 28 | 361 | 920 | 283 | 10 | 8 | 11 | 10 | 10 | 0 | −0 | −0 | −16 000 | −2 000 | 2 000 | −2 000 | −14 000 |
| Net profit | 550 | 859 | 2 463 | 727 | 26 | 21 | 31 | 27 | 29 | 1 | −10 | 330 000 | −199 000 | 1 406 000 | −618 000 | 1 446 000 | 775 000 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 552 | 13 393 | 15 816 | 2 425 | 1 452 | 1 445 | 1 458 | 1 452 | 1 454 | 106 | 96 | 9 385 000 | 11 555 000 | 11 428 000 | 10 840 000 | 13 250 000 | 11 086 000 |
| Equity | 337 | 267 | 1 828 | 1 416 | 1 416 | 1 416 | 1 416 | 1 416 | 105 | 106 | 96 | 9 017 000 | 8 817 000 | 10 222 000 | 7 603 000 | 9 049 000 | 9 801 000 |
| Long-term debt | 13 116 | 11 836 | 12 735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 000 | 2 478 000 | 1 048 000 | 1 353 000 | 3 314 000 | 1 257 000 |
| Short-term debt | 99 | 1 290 | 1 253 | 1 010 | 36 | 29 | 42 | 37 | 1 350 | 0 | 0 | 216 000 | 260 000 | 157 000 | 1 884 000 | 887 000 | 28 000 |
| Total debt | 13 215 | 13 126 | 13 988 | 1 010 | 36 | 29 | 42 | 37 | 1 350 | 0 | 0 | 368 000 | 2 738 000 | 1 205 000 | 3 237 000 | 4 201 000 | 1 285 000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fredensborg 1994 As | Company | 94.5% | 94.5% | 2024 |
| Individual | 2.6% | 2.6% | 2022 | |
Fladeland Invest Aps | Company | 2.6% | 2.6% | 2024 |
Fba2019 As | Company | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Erik Tollefsen | Chief Executive Officer | 0 companies |
| Nick Walter Tollefsen | Chief Executive Officer | 0 companies |
| Jon Ole Ruch | Board of Directors | 0 companies |
| John Giverholt | Board of Directors | 0 companies |