| Revenue | NOK 480K | +5% |
| EBITDA | NOK 323K | +25% |
| Net profit | NOK -79K | +22% |
| Total assets | NOK 4,3M | -1% |
| Equity | NOK -1,3M | -7% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 284 | 301 | 310 | 306 | 307 | 320 | 326 | 342 | 348 | 345 | 289 | 344 | 458 | 480 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 112 | 198 | 244 | 216 | 188 | 211 | 242 | 257 | 248 | −49 | 123 | −1 465 | −1 226 | 259 | 323 |
| Depreciation & amort. | −22 | −40 | −54 | −54 | −54 | −54 | −54 | −54 | −54 | −54 | −54 | −54 | −178 | −166 | −159 |
| EBIT | 90 | 158 | 190 | 162 | 134 | 158 | 188 | 204 | 195 | −103 | 69 | −1 519 | −1 403 | 93 | 164 |
| Net financials | −40 | −49 | −54 | −31 | −4 | −2 | −1 | −0 | 0 | 3 | 2 | −14 | −123 | −224 | −265 |
| Profit before tax | 50 | 109 | 137 | 131 | 130 | 156 | 188 | 203 | 195 | −101 | 71 | −1 533 | −1 526 | −131 | −102 |
| Tax | 10 | 31 | 38 | 44 | 45 | 52 | 57 | 57 | 53 | −0 | 11 | −399 | −336 | −29 | −22 |
| Net profit | 40 | 78 | 98 | 86 | 85 | 104 | 131 | 146 | 142 | −101 | 59 | −1 133 | −1 190 | −102 | −79 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 457 | 1 505 | 1 522 | 1 480 | 1 572 | 1 679 | 1 462 | 1 558 | 1 666 | 1 239 | 1 259 | 2 424 | 4 264 | 4 328 | 4 264 |
| Equity | — | 546 | 644 | 731 | 815 | 919 | 1 050 | 1 196 | 1 338 | 1 177 | 1 237 | 103 | −1 087 | −1 189 | −1 268 |
| Long-term debt | 0 | 917 | 825 | 698 | 711 | 708 | 355 | 303 | 273 | 0 | 0 | 1 510 | 4 300 | 4 425 | 4 368 |
| Short-term debt | 286 | 42 | 53 | 52 | 45 | 52 | 57 | 58 | 54 | 62 | 23 | 810 | 1 051 | 1 091 | 1 169 |
| Total debt | 989 | 959 | 878 | 750 | 757 | 760 | 412 | 362 | 328 | 62 | 23 | 2 320 | 5 351 | 5 516 | 5 537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Deputy Member | Deputy Member | 2011 | — | — |
SB Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Per Erik Schmidt | Deputy Member | 0 companies |
| Siri Beate Gundersen | Deputy Member | 0 companies |
| Åshild Schmidt | Chairman | 0 companies |