| Revenue | NOK 5,9M | -3% |
| EBITDA | NOK -9M | -12% |
| Net profit | NOK 155,3M | +15% |
| Total assets | NOK 1,4B | +11% |
| Equity | NOK 1,3B | +11% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 253 524 | 4 367 | 2 552 490 | 3 464 | 3 442 | 3 357 | 3 194 | 3 425 | 3 274 | 3 442 | 3 667 | 4 115 | 4 161 | 6 397 | 5 679 | 6 059 | 5 876 |
| Staff expenses | −463 226 | −4 376 | −504 589 | −5 103 | −5 150 | −5 765 | −5 946 | −6 345 | −6 363 | −6 577 | −6 894 | −7 723 | −8 130 | −7 841 | −7 768 | −8 446 | −8 912 |
| EBITDA | 406 376 | −2 722 | 411 665 | −3 901 | −4 724 | −5 182 | −5 531 | −9 703 | −6 086 | −8 825 | −8 966 | −9 335 | −9 253 | −6 692 | −7 817 | −8 012 | −8 969 |
| Depreciation & amort. | −32 510 | −589 | −39 792 | −5 029 | −370 | −190 | −190 | −190 | −190 | −145 | −0 | −0 | −0 | −39 | −56 | −58 | −58 |
| EBIT | 373 867 | −3 312 | 371 873 | −8 930 | −5 094 | −5 371 | −5 721 | −9 893 | −6 276 | −8 970 | −8 966 | −9 335 | −9 253 | −6 731 | −7 873 | −8 070 | −9 027 |
| Net financials | 75 524 | 102 857 | 39 865 | 54 163 | 108 236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164 084 |
| Profit before tax | 469 748 | 272 494 | 423 694 | 71 180 | 103 142 | 280 972 | 140 488 | −35 338 | −165 996 | −45 531 | −210 255 | −19 352 | 72 684 | 98 056 | 2 449 | 134 674 | 155 057 |
| Tax | 107 590 | −4 297 | 98 228 | −252 | −0 | −1 468 | 436 | 803 | −96 | −0 | −0 | −0 | −0 | −0 | −0 | −167 | −254 |
| Net profit | 362 158 | 276 791 | 325 467 | 71 431 | 103 142 | 282 440 | 140 052 | −36 141 | −165 900 | −45 531 | −210 255 | −19 352 | 72 684 | 98 056 | 2 449 | 134 841 | 155 311 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 882 488 | 1 329 968 | 3 701 567 | 1 522 829 | 1 585 727 | 1 828 675 | 1 935 896 | 1 856 688 | 1 676 654 | 1 619 195 | 1 439 074 | 1 411 517 | 1 402 684 | 1 379 897 | 1 369 807 | 1 227 986 | 1 366 537 |
| Equity | 1 051 956 | 1 268 728 | 1 893 592 | 1 481 446 | 1 544 584 | 1 787 019 | 1 867 064 | 1 830 923 | 1 650 022 | 1 589 491 | 1 379 236 | 1 330 199 | 1 392 687 | 1 350 650 | 1 339 164 | 1 207 857 | 1 344 204 |
| Long-term debt | 0 | 0 | −7 430 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 180 | 8 424 | 8 604 | 8 778 | 0 | 0 |
| Short-term debt | 32 726 | 61 240 | 848 831 | 41 383 | 41 143 | 41 657 | 68 833 | 25 669 | 26 631 | 29 704 | 2 055 | 23 138 | 1 574 | 20 643 | 21 865 | 20 128 | 22 333 |
| Total debt | 34 336 | 61 240 | 1 800 545 | 41 383 | 41 143 | 41 657 | 68 833 | 25 766 | 26 631 | 29 704 | 59 838 | 81 317 | 9 998 | 29 247 | 30 643 | 20 128 | 22 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IU Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jupiter Invest Ii As | Company | 13.0% | 13.0% | 2024 |
Vegard Ulstein Invest Ii As | Company | 13.0% | 13.0% | 2024 |
Amorin Junior As | Company | 12.3% | 12.3% | 2024 |
Mogul Invest As | Company | 12.1% | 12.1% | 2024 |
Toka Invest Ii As | Company | 12.1% | 12.1% | 2024 |
Mogul Kapital As | Company | 7.9% | 7.9% | 2024 |
Toka Invest Junior As | Company | 7.9% | 7.9% | 2024 |
Amorin As | Company | 7.7% | 7.7% | 2024 |
Jupiter Invest Junior As | Company | 7.0% | 7.0% | 2024 |
Vegard Ulstein Invest Junior As | Company | 7.0% | 7.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ingerid Ulstein | Chief Executive Officer | 0 companies |
| Gunvor Ulstein | Chairman | 0 companies |
| Vegard Ulstein | Board of Directors | 0 companies |
| Tore Ulstein | Board of Directors | 0 companies |
| Idar Marius Ulstein | Board of Directors | 0 companies |