| Revenue | NOK 93,5M | -1% |
| EBITDA | NOK 17,5M | +0% |
| Net profit | NOK 10,1M | +13% |
| Total assets | NOK 90,7M | +13% |
| Equity | NOK 59,1M | +21% |
| Employees | 31 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 176 | 41 233 | 44 836 | 52 619 | 64 936 | 66 513 | 78 268 | 60 635 | 32 115 | 44 733 | 46 651 | 63 106 | 54 036 | 51 129 | 53 346 | 91 366 | 94 837 | 93 539 |
| Staff expenses | −16 293 | −12 620 | −13 305 | −15 161 | −18 255 | −20 033 | −21 936 | −16 121 | −14 892 | −16 320 | −17 145 | −19 820 | −18 762 | −18 366 | −19 529 | −25 004 | −26 010 | −27 863 |
| EBITDA | 15 734 | 7 600 | 8 751 | 10 115 | 14 835 | 15 589 | 17 305 | 14 808 | −287 | 6 884 | 6 103 | 10 647 | 6 374 | 6 939 | 6 910 | 16 823 | 17 483 | 17 513 |
| Depreciation & amort. | −4 797 | −5 288 | −5 573 | −5 069 | −4 978 | −5 564 | −6 044 | −6 519 | −6 538 | −5 755 | −4 581 | −5 236 | −5 310 | −5 942 | −5 621 | −5 057 | −4 700 | −4 316 |
| EBIT | 10 936 | 2 311 | 3 178 | 5 047 | 9 857 | 10 026 | 11 261 | 8 288 | −6 825 | 1 128 | 1 522 | 5 411 | 1 064 | 997 | 1 289 | 11 766 | 12 784 | 13 197 |
| Net financials | −1 561 | −1 243 | −1 282 | −979 | −995 | −787 | −796 | 240 | −388 | −469 | −277 | −574 | −296 | −588 | −1 022 | −1 718 | −1 327 | −266 |
| Profit before tax | 9 375 | 1 068 | 1 896 | 4 067 | 8 862 | 9 238 | 10 465 | 8 528 | −7 213 | 659 | 1 245 | 4 837 | 768 | 409 | 267 | 10 048 | 11 457 | 12 931 |
| Tax | 2 632 | 304 | 543 | 1 145 | 2 482 | 2 480 | 2 829 | 2 129 | −1 810 | 156 | 269 | 1 084 | 191 | 112 | 88 | 2 237 | 2 563 | 2 859 |
| Net profit | 6 743 | 765 | 1 353 | 2 922 | 6 380 | 6 758 | 7 636 | 6 400 | −5 403 | 503 | 976 | 3 753 | 577 | 296 | 180 | 7 811 | 8 894 | 10 073 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66 085 | 58 682 | 57 103 | 55 740 | 67 818 | 64 802 | 87 387 | 64 357 | 49 726 | 47 968 | 48 455 | 58 405 | 70 708 | 66 047 | 75 733 | 89 992 | 80 433 | 90 689 |
| Equity | 20 262 | 21 026 | 22 380 | 23 302 | 25 682 | 28 440 | 32 075 | 34 475 | 29 072 | 29 575 | 30 551 | 34 304 | 34 881 | 35 177 | 35 357 | 40 167 | 49 062 | 59 134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 18 497 | 21 961 | 16 598 | 12 016 | 9 932 | 6 904 | 13 465 | 26 194 | 21 081 | 17 251 | 16 004 | 11 693 | 15 891 |
| Short-term debt | 22 812 | 13 274 | 12 510 | 16 175 | 21 477 | 17 866 | 33 351 | 13 285 | 8 638 | 8 461 | 11 000 | 10 636 | 9 634 | 9 789 | 23 125 | 33 820 | 19 679 | 15 664 |
| Total debt | 45 824 | 37 656 | 34 724 | 32 439 | 42 136 | 36 363 | 55 312 | 29 883 | 20 654 | 18 393 | 17 904 | 24 101 | 35 828 | 30 870 | 40 376 | 49 824 | 31 372 | 31 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
BH Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fav Gruppen As | Company | 64.8% | 64.8% | 2024 |
Fav Eiendomsutvikling As | Company | 21.0% | 21.0% | 2024 |
Unitech International Inc | Company | 14.2% | 14.2% | 2024 |
| Individual | 3.7% | 3.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vidar Danielsen | Chief Executive Officer | 0 companies |
| Stein Håkon Eriksen | Chief Executive Officer | 0 companies |
| Bernt Henrik Hellesøe | Deputy Member | 0 companies |
| Arne Veidung | Chairman | 0 companies |
| Haakon Jard Veidung | Deputy Chairman | 0 companies |
| Hans Kenneth Berge | Board of Directors | 0 companies |