| Revenue | NOK 107,7M | -4% |
| EBITDA | NOK 12,8M | +43% |
| Net profit | NOK 9,3M | +51% |
| Total assets | NOK 29,3M | +23% |
| Equity | NOK 4,6M | +20% |
| Employees | 21 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 34 594 | 35 280 | 42 176 | 40 334 | 43 314 | 44 549 | 45 107 | 48 826 | 53 398 | 53 156 | 59 492 | 64 214 | 75 662 | 82 639 | 92 350 | 112 407 | 107 686 |
| Staff expenses | −0 | −8 713 | −9 502 | −9 538 | −10 000 | −10 065 | −9 284 | −10 467 | −11 434 | −13 054 | −13 594 | −13 821 | −15 541 | −16 428 | −17 921 | −20 059 | −20 821 | −20 351 |
| EBITDA | 0 | 2 835 | 1 986 | 3 171 | 2 257 | 4 848 | 4 597 | 3 406 | 3 632 | 4 622 | 4 476 | 5 285 | 2 529 | 5 823 | 8 383 | 9 223 | 8 976 | 12 848 |
| Depreciation & amort. | −0 | −92 | −86 | −70 | −30 | −19 | −13 | −26 | −42 | −84 | −93 | −85 | −71 | −1 400 | −1 390 | −1 413 | −1 367 | −1 359 |
| EBIT | 0 | 2 743 | 1 901 | 3 100 | 2 228 | 4 830 | 4 584 | 3 380 | 3 590 | 4 538 | 4 383 | 5 200 | 2 458 | 4 422 | 6 993 | 7 811 | 7 609 | 11 489 |
| Net financials | 0 | 421 | 154 | 143 | 160 | 118 | 91 | 130 | 71 | 49 | 11 | 22 | 34 | 3 | −42 | 112 | 304 | 422 |
| Profit before tax | 0 | 3 164 | 2 055 | 3 243 | 2 388 | 4 947 | 4 675 | 3 509 | 3 661 | 4 587 | 4 394 | 5 222 | 2 492 | 4 425 | 6 951 | 7 923 | 7 913 | 11 911 |
| Tax | −0 | 889 | 578 | 909 | 677 | 1 390 | 1 316 | 953 | 992 | 1 153 | 1 066 | 1 204 | 554 | 975 | 1 545 | 1 752 | 1 763 | 2 632 |
| Net profit | 0 | 2 276 | 1 477 | 2 334 | 1 711 | 3 557 | 3 358 | 2 556 | 2 669 | 3 434 | 3 328 | 4 017 | 1 937 | 3 450 | 5 406 | 6 171 | 6 150 | 9 279 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 10 125 | 10 063 | 11 244 | 12 345 | 13 554 | 14 190 | 12 749 | 14 455 | 15 171 | 15 063 | 16 500 | 18 410 | 20 920 | 27 134 | 23 469 | 23 894 | 29 349 |
| Equity | — | 5 897 | 3 134 | 3 966 | 3 677 | 3 734 | 4 092 | 4 148 | 4 317 | 3 751 | 4 079 | 4 097 | 3 534 | 3 584 | 8 990 | 3 661 | 3 811 | 4 590 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 208 | 30 | 0 | 0 | 0 |
| Short-term debt | 0 | 4 228 | 6 929 | 7 278 | 8 668 | 9 820 | 10 098 | 8 601 | 10 137 | 11 420 | 10 984 | 12 404 | 14 604 | 17 128 | 18 114 | 19 808 | 20 083 | 24 759 |
| Total debt | 0 | 4 228 | 6 929 | 7 278 | 8 668 | 9 820 | 10 098 | 8 601 | 10 137 | 11 420 | 10 984 | 12 404 | 14 876 | 17 336 | 18 143 | 19 808 | 20 083 | 24 759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oem International Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Gudbrand Halmrast | Chief Executive Officer | 0 companies |
| Lars Martin Hoftun | Chief Executive Officer | 0 companies |
| David Andreas Jidskog | Chairman | 0 companies |
| Roland Andreas Andersson | Chairman | 0 companies |
| Kari Jahren | Board of Directors | 0 companies |
| Sofia Elisabet Hellgred Ståhl | Board of Directors | 0 companies |
| Pierre Håkan Bengtsson | Chairman | 0 companies |