| Revenue | NOK 36M | +9% |
| EBITDA | NOK -453K | -136% |
| Net profit | NOK -368K | -130% |
| Total assets | NOK 8,8M | -20% |
| Equity | NOK 2M | -43% |
| Employees | 20 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 730 | 12 101 | 13 390 | 14 797 | 12 936 | 13 337 | 19 673 | 23 726 | 26 719 | 31 658 | 27 301 | 30 371 | 30 066 | 31 720 | 31 724 | 33 061 | 35 979 |
| Staff expenses | −4 535 | −4 577 | −4 711 | −4 721 | −5 023 | −5 282 | −7 456 | −9 414 | −10 427 | −10 612 | −11 324 | −12 710 | −12 864 | −12 499 | −11 432 | −12 079 | −12 629 |
| EBITDA | 1 954 | 870 | 873 | 556 | 34 | 709 | 1 751 | 2 392 | 1 955 | 1 086 | 352 | 403 | 2 552 | 1 102 | −132 | 1 260 | −453 |
| Depreciation & amort. | −371 | −273 | −218 | −206 | −141 | −92 | −140 | −152 | −145 | −109 | −177 | −248 | −244 | −201 | −157 | −149 | −149 |
| EBIT | 1 583 | 597 | 655 | 350 | −107 | 617 | 1 611 | 2 239 | 1 810 | 977 | 175 | 155 | 2 308 | 901 | −289 | 1 111 | −602 |
| Net financials | −35 | −50 | 30 | −13 | −94 | −32 | 21 | 79 | 52 | 50 | 29 | 51 | 67 | 35 | 71 | 466 | 136 |
| Profit before tax | 1 548 | 547 | 685 | 338 | −201 | 585 | 1 632 | 2 319 | 1 863 | 1 027 | 204 | 206 | 2 375 | 936 | −218 | 1 577 | −466 |
| Tax | 431 | 153 | 178 | 95 | −57 | 168 | 445 | 602 | 475 | 256 | 48 | 62 | 525 | 212 | −45 | 351 | −98 |
| Net profit | 1 117 | 394 | 508 | 243 | −144 | 417 | 1 187 | 1 717 | 1 388 | 771 | 157 | 144 | 1 850 | 724 | −173 | 1 226 | −368 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 514 | 4 252 | 3 789 | 4 060 | 3 559 | 5 115 | 7 496 | 11 109 | 11 285 | 11 129 | 11 247 | 10 385 | 13 530 | 11 494 | 12 251 | 10 985 | 8 830 |
| Equity | 665 | 659 | 866 | 1 109 | 965 | 1 382 | 2 569 | 3 286 | 3 874 | 4 573 | 4 364 | 4 509 | 6 358 | 4 742 | 3 771 | 3 427 | 1 959 |
| Long-term debt | 0 | 0 | 0 | 0 | 38 | 395 | 0 | 372 | 0 | 284 | 222 | 284 | 809 | 761 | 491 | 412 | 314 |
| Short-term debt | 4 464 | 3 337 | 2 772 | 2 913 | 2 556 | 3 338 | 4 927 | 7 451 | 7 412 | 6 273 | 6 660 | 5 592 | 6 362 | 5 991 | 7 989 | 7 146 | 6 557 |
| Total debt | 4 849 | 3 593 | 2 923 | 2 951 | 2 594 | 3 733 | 4 927 | 7 823 | 7 412 | 6 556 | 6 883 | 5 876 | 7 171 | 6 752 | 8 479 | 7 558 | 6 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
RC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Allier As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Stenseide | Chief Executive Officer | 0 companies |
| Mike Kristiansen | Chief Executive Officer | 0 companies |
| Roy Cato Bogevik Jørgensen | Chief Executive Officer | 0 companies |
| Steinar Birger Christensen | Chairman | 0 companies |
| Arvid Olsen | Board of Directors | 0 companies |
| Magne Stunner | Deputy Chairman | 0 companies |
| Jorunn Vikdal Løyning | Chairman | 0 companies |