| Revenue | NOK 710K | -2% |
| EBITDA | NOK 147K | -36% |
| Net profit | NOK -33K | -197% |
| Total assets | NOK 2,1M | -5% |
| Equity | NOK 1,7M | -2% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | 546 | 557 | 568 | 610 | 610 | 604 | 636 | 609 | 563 | 568 | 600 | 566 | 549 | 593 | 679 | 722 | 710 |
| Staff expenses | −51 | −73 | −62 | −62 | −27 | −27 | −34 | −30 | −30 | −30 | −30 | −39 | −30 | −30 | −31 | −19 | −0 | −0 |
| EBITDA | 197 | −78 | 172 | 181 | 326 | 364 | 241 | 345 | 355 | 229 | 192 | 130 | 237 | 262 | 121 | −14 | 230 | 147 |
| Depreciation & amort. | −130 | −128 | −134 | −141 | −157 | −199 | −230 | −245 | −262 | −234 | −228 | −228 | −212 | −184 | −175 | −150 | −150 | −150 |
| EBIT | 68 | −206 | 38 | 40 | 170 | 166 | 11 | 101 | 92 | −5 | −36 | −98 | 25 | 79 | −55 | −164 | 79 | −4 |
| Net financials | −90 | −107 | −105 | −98 | −114 | −107 | −94 | −81 | −71 | −64 | −54 | −53 | −46 | −38 | −40 | −46 | −45 | −29 |
| Profit before tax | −22 | −314 | −67 | −58 | 55 | 58 | −82 | 20 | 22 | −69 | −90 | −150 | −20 | 41 | −95 | −210 | 34 | −33 |
| Tax | −6 | −87 | −20 | −16 | −15 | 11 | −23 | −3 | 1 | −21 | −24 | −33 | −4 | 9 | −21 | −9 | −0 | −0 |
| Net profit | −17 | −226 | −47 | −41 | 58 | 47 | −60 | 23 | 21 | −48 | −66 | −117 | −16 | 32 | −74 | −201 | 34 | −33 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 831 | 3 954 | 3 890 | 3 732 | 4 069 | 4 289 | 4 089 | 3 939 | 3 862 | 3 470 | 3 341 | 3 049 | 2 905 | 2 893 | 2 617 | 2 344 | 2 222 | 2 116 |
| Equity | 2 332 | 2 106 | 2 159 | 2 118 | 2 176 | 2 223 | 2 164 | 2 187 | 2 208 | 2 159 | 2 093 | 1 977 | 1 961 | 1 993 | 1 918 | 1 718 | 1 752 | 1 719 |
| Long-term debt | 1 329 | 1 795 | 1 684 | 1 569 | 1 968 | 1 859 | 1 716 | 1 593 | 1 474 | 1 333 | 1 189 | 1 036 | 911 | 800 | 659 | 530 | 410 | 0 |
| Short-term debt | 170 | 52 | 47 | 45 | −75 | 206 | 209 | 159 | 181 | −22 | 58 | 36 | 33 | 100 | 39 | 96 | 60 | 107 |
| Total debt | 1 498 | 1 848 | 1 731 | 1 614 | 1 893 | 2 065 | 1 926 | 1 752 | 1 654 | 1 311 | 1 248 | 1 072 | 945 | 900 | 698 | 626 | 470 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WM Deputy Member | Deputy Member | 2024 | — | — |
SO Deputy Member | Deputy Member | 2024 | — | — |
TJ Deputy Member | Deputy Member | 2022 | — | — |
SE Deputy Member | Deputy Member | 2023 | — | — |
MS Deputy Member | Deputy Member | 2020 | — | — |
AG Deputy Member | Deputy Member | 2022 | — | — |
RJ Deputy Member | Deputy Member | 2025 | — | — |
GT Deputy Member | Deputy Member | 2020 | — | — |
EC Deputy Member | Deputy Member | 2025 | — | — |
VS Deputy Member | Deputy Member | 2022 | — | — |
BR Deputy Member | Deputy Member | 2020 | — | — |
RK Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
KL | Board of Directors | 2022 | — | — |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Odd Fellow Loge Nr 12 Kongssten | Company | 20.0% | 20.0% | 2023 |
Rebekkaloge Nr 26 Gry | Company | 20.0% | 20.0% | 2023 |
Rebekkaloge Nr 64 Else | Company | 20.0% | 20.0% | 2023 |
Odd Fellow Loge Nr 45 Baune | Company | 20.0% | 20.0% | 2023 |
Odd Fellow Loge 95 Isegran | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Wenche Marie Solberg | Deputy Member | 0 companies |
| Solveig Olavsdotter Helgeland | Deputy Member | 0 companies |
| Terje Johan Knudsen | Deputy Member | 0 companies |
| Sigurd Edvin Olsen | Deputy Member | 0 companies |
| Marit Synnøve Westereng | Deputy Member | 0 companies |
| Aage Gustav Berg | Deputy Member | 0 companies |
| Ragnar Jan Nilsen | Deputy Member | 0 companies |
| Grete Tordis Dietzel | Deputy Member | 0 companies |
| Endre Christoffer Maurseth Scholze | Deputy Member | 0 companies |
| Vidar Syversen | Deputy Member | 0 companies |
| Bjørn Robert Antonsen | Deputy Member | 0 companies |
| Rita Kalmar | Deputy Member | 0 companies |
| Pål Esben Solgård | Board of Directors | 0 companies |
| Bjørg Kristiansen | Board of Directors | 0 companies |
| Wenche Elisabeth Laurin Berg | Board of Directors | 0 companies |
| Kari Lea | Board of Directors | 0 companies |
| Tor-Åge Schei | Board of Directors | 0 companies |
| Carl Johan Veel | Deputy Chairman | 0 companies |
| Ingrid Sandersen Hoff | Board of Directors | 0 companies |
| Thor Gerhard Magnus | Board of Directors | 0 companies |
| Marit Firing | Chairman | 0 companies |
| Knut Larsen | Board of Directors | 0 companies |