| Revenue | NOK 11,8M | +16% |
| EBITDA | NOK 9,2M | +21% |
| Net profit | NOK 7,4M | +20% |
| Total assets | NOK 2,6M | -74% |
| Equity | NOK 127K | -97% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 109 | 2 141 | 1 973 | 2 349 | 2 403 | 12 159 | 2 210 | 2 248 | 2 415 | 2 404 | 2 515 | 2 606 | 2 609 | 14 800 | 10 204 | 11 795 |
| Staff expenses | −551 | −615 | −628 | −699 | −595 | −604 | −622 | −645 | −668 | −708 | −724 | −808 | −804 | −940 | −1 072 | −1 103 |
| EBITDA | 807 | 762 | 57 | 649 | 1 032 | 10 726 | 879 | −513 | 454 | 810 | 739 | 742 | 710 | 12 777 | 7 574 | 9 156 |
| Depreciation & amort. | −4 | −25 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −12 | −26 |
| EBIT | 804 | 737 | 45 | 636 | 1 020 | 10 714 | 867 | −525 | 442 | 798 | 726 | 729 | 698 | 12 765 | 7 562 | 9 130 |
| Net financials | 173 | −36 | −277 | 51 | 347 | 157 | 80 | 86 | 413 | 7 | 573 | 11 | 7 | 423 | 365 | 408 |
| Profit before tax | 976 | 702 | −232 | 687 | 1 367 | 10 871 | 947 | −439 | 855 | 806 | 1 299 | 740 | 705 | 13 187 | 7 927 | 9 538 |
| Tax | 221 | 206 | 43 | 178 | 289 | 2 905 | 79 | −176 | 65 | 154 | 163 | 163 | 155 | 2 813 | 1 726 | 2 092 |
| Net profit | 756 | 496 | −274 | 509 | 1 079 | 7 966 | 868 | −264 | 790 | 652 | 1 136 | 578 | 550 | 10 374 | 6 202 | 7 447 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 834 | 5 747 | 5 008 | 4 615 | 4 882 | 14 808 | 7 783 | 5 626 | 5 584 | 5 231 | 4 898 | 4 095 | 3 316 | 15 004 | 9 868 | 2 612 |
| Equity | 3 794 | 3 915 | 3 641 | 3 399 | 3 828 | 4 544 | 4 412 | 3 398 | 3 239 | 2 641 | 2 527 | 1 854 | 1 154 | 1 628 | 4 180 | 127 |
| Long-term debt | 1 420 | 0 | 0 | 334 | 37 | 2 117 | 1 569 | 1 206 | 925 | 708 | 566 | 452 | 361 | 0 | 0 | 1 852 |
| Short-term debt | 620 | 762 | 655 | 881 | 1 017 | 8 147 | 1 802 | 1 022 | 1 421 | 1 883 | 1 805 | 1 788 | 1 800 | 13 376 | 5 688 | 633 |
| Total debt | 2 040 | 1 832 | 1 367 | 1 215 | 1 054 | 10 264 | 3 371 | 2 228 | 2 346 | 2 590 | 2 371 | 2 241 | 2 161 | 13 376 | 5 688 | 2 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Deputy Member | Deputy Member | 2026 | — | — |
MK Deputy Member | Deputy Member | 2026 | — | — |
MA Deputy Member | Deputy Member | 2026 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siri Tuft Isdahl | Deputy Member | 0 companies |
| May-Linn Kval | Deputy Member | 0 companies |
| Mia Askeland Myklestad | Deputy Member | 0 companies |
| Mikael Jacobsen Vang | Chief Executive Officer | 0 companies |
| Martin Wamraa Sælensminde | Chairman | 0 companies |
| Carl Marius Vårdal Egge | Board of Directors | 0 companies |