| Revenue | NOK 26,6M | -12% |
| EBITDA | NOK 3,3M | -37% |
| Net profit | NOK 2,6M | -36% |
| Total assets | NOK 11,2M | -1% |
| Equity | NOK 3,8M | +20% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 647 | 16 495 | 11 799 | 15 904 | 16 130 | 11 992 | 13 960 | 17 602 | 16 414 | 22 471 | 17 667 | 27 728 | 25 812 | 20 858 | 20 519 | 30 145 | 26 603 |
| Staff expenses | −7 004 | −7 389 | −7 237 | −6 385 | −6 302 | −5 613 | −6 284 | −7 126 | −7 319 | −8 902 | −9 314 | −10 206 | −10 853 | −9 764 | −7 603 | −8 662 | −9 664 |
| EBITDA | 3 330 | 801 | −2 486 | 1 102 | 1 237 | −208 | 233 | 2 468 | 1 327 | 1 221 | 774 | 4 594 | −903 | 874 | 2 026 | 5 274 | 3 332 |
| Depreciation & amort. | −154 | −150 | −144 | −108 | −103 | −110 | −82 | −47 | −60 | −48 | −57 | −85 | −80 | −63 | −40 | −31 | −16 |
| EBIT | 3 175 | 650 | −2 630 | 994 | 1 134 | −318 | 151 | 2 421 | 1 267 | 1 173 | 716 | 4 509 | −983 | 811 | 1 986 | 5 243 | 3 316 |
| Net financials | 61 | −10 | −44 | −41 | −34 | −40 | −42 | −32 | −50 | −79 | −69 | −99 | −64 | −58 | −35 | 14 | 64 |
| Profit before tax | 3 236 | 640 | −2 673 | 953 | 1 099 | −357 | 108 | 2 389 | 1 217 | 1 094 | 648 | 4 410 | −1 047 | 753 | 1 951 | 5 257 | 3 380 |
| Tax | 921 | 215 | −0 | −0 | −0 | −0 | −0 | 409 | 344 | 267 | 147 | 926 | −220 | 174 | 433 | 1 161 | 752 |
| Net profit | 2 315 | 425 | −2 673 | 953 | 1 099 | −357 | 108 | 1 980 | 873 | 827 | 501 | 3 484 | −827 | 579 | 1 518 | 4 096 | 2 628 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 078 | 7 532 | 3 570 | 4 778 | 5 076 | 3 028 | 3 174 | 5 551 | 5 490 | 6 161 | 5 808 | 9 411 | 5 935 | 6 485 | 7 549 | 11 282 | 11 187 |
| Equity | 3 934 | 3 559 | 886 | 1 839 | 838 | 481 | 139 | 419 | 892 | 1 120 | 1 121 | 2 104 | 1 278 | 1 357 | 1 625 | 3 221 | 3 849 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 75 | 55 | 49 | 47 | 42 |
| Short-term debt | 7 144 | 3 910 | 2 561 | 2 806 | 4 188 | 2 535 | 3 034 | 5 132 | 4 597 | 5 041 | 4 687 | 7 164 | 4 582 | 5 073 | 5 875 | 8 015 | 7 296 |
| Total debt | 7 144 | 3 910 | 2 561 | 2 806 | 4 188 | 2 535 | 3 034 | 5 132 | 4 597 | 5 041 | 4 687 | 7 307 | 4 657 | 5 128 | 5 924 | 8 061 | 7 338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Siwe Holding As | Company | 80.0% | 80.0% | 2023 |
G Westvig Holding As | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Henriksen | Chief Executive Officer | 0 companies |
| Anders Lagesen Henriksen | Chief Executive Officer | 0 companies |
| Ulrik Johansen | Chairman | 0 companies |
| Mariann Skaanevik | Board of Directors | 0 companies |