| Revenue | NOK 416K | +10% |
| EBITDA | NOK 237K | +45% |
| Net profit | NOK 176K | +137% |
| Total assets | NOK 2,5M | +6% |
| Equity | NOK 1,8M | +11% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 496 | 420 | 421 | 327 | 219 | 217 | 191 | 253 | 367 | 323 | 373 | 384 | 402 | 386 | 376 | 416 |
| Staff expenses | 4 | −0 | −33 | −57 | −57 | −57 | −57 | −0 | −62 | −97 | −59 | −34 | −0 | −0 | −0 | −46 | −46 |
| EBITDA | 453 | 390 | 341 | 313 | 231 | −346 | 54 | 116 | 37 | 130 | 70 | 176 | 212 | 232 | 129 | 164 | 237 |
| Depreciation & amort. | −114 | −114 | −114 | −114 | −114 | −52 | −52 | −52 | −0 | −0 | −0 | −12 | −20 | −72 | −72 | −72 | −56 |
| EBIT | 339 | 277 | 227 | 199 | 117 | −398 | 2 | 64 | 37 | 130 | 70 | 165 | 192 | 160 | 57 | 92 | 181 |
| Net financials | −97 | −36 | −32 | −29 | −8 | −5 | 8 | 6 | 3 | 3 | 3 | 13 | 4 | 3 | 17 | 24 | 44 |
| Profit before tax | 242 | 241 | 195 | 170 | 109 | −403 | 11 | 70 | 40 | 133 | 73 | 178 | 196 | 163 | 74 | 115 | 225 |
| Tax | 150 | 57 | 49 | 43 | 29 | −0 | −0 | −0 | −0 | −0 | −0 | 13 | −0 | 28 | 39 | 41 | 50 |
| Net profit | 91 | 183 | 146 | 126 | 79 | −403 | 11 | 70 | 40 | 133 | 73 | 165 | 159 | 135 | 35 | 74 | 176 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 128 | 3 206 | 3 124 | 3 048 | 3 089 | 2 024 | 2 366 | 2 146 | 2 263 | 2 339 | 2 500 | 2 616 | 2 007 | 2 026 | 2 289 | 2 318 | 2 456 |
| Equity | 825 | 1 008 | 1 154 | 1 281 | 1 360 | 957 | 968 | 858 | 898 | 1 031 | 1 104 | 1 269 | 1 348 | 1 483 | 1 518 | 1 592 | 1 768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
| Short-term debt | 2 303 | 2 197 | 1 969 | 1 767 | 1 729 | 1 067 | 1 398 | 1 289 | 1 365 | 1 308 | 1 396 | 1 348 | 659 | 543 | 771 | 726 | 680 |
| Total debt | 2 303 | 2 197 | 1 969 | 1 767 | 1 729 | 1 067 | 1 398 | 1 289 | 1 365 | 1 308 | 1 396 | 1 348 | 659 | 543 | 771 | 726 | 688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 38.0% | 38.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marta Ragna Lystad Johansen | Chief Executive Officer | 0 companies |
| Per Ragnar Lystad | Chairman | 0 companies |
| Ingeborg Lystad | Board of Directors | 0 companies |