| Revenue | NOK 18,1M | +11% |
| EBITDA | NOK 1,6M | +35% |
| Net profit | NOK 931K | +82% |
| Total assets | NOK 4,6M | +20% |
| Equity | NOK 1,1M | -23% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 12 516 | 16 023 | 14 319 | 16 528 | 19 453 | 20 060 | 17 207 | 17 333 | 16 860 | 16 136 | 16 554 | 15 195 | 17 230 | 19 732 | 20 747 | 21 126 | 16 300 | 18 098 |
| Staff expenses | −0 | −2 994 | −3 723 | −3 364 | −3 690 | −4 095 | −4 440 | −4 695 | −4 477 | −4 355 | −4 227 | −3 706 | −3 867 | −3 927 | −5 597 | −5 982 | −5 530 | −5 153 | −5 611 |
| EBITDA | 0 | 1 286 | 1 436 | 1 641 | 1 398 | 2 325 | 2 087 | 1 891 | 1 408 | 1 658 | 1 293 | 3 716 | 1 809 | 2 915 | 2 718 | 1 719 | 2 530 | 1 203 | 1 620 |
| Depreciation & amort. | −0 | −209 | −213 | −94 | −96 | −155 | −127 | −87 | −87 | −74 | −12 | −0 | −82 | −182 | −531 | −532 | −601 | −532 | −435 |
| EBIT | 0 | 1 077 | 1 223 | 1 547 | 1 302 | 2 170 | 1 960 | 1 804 | 1 320 | 1 585 | 1 281 | 3 716 | 1 726 | 2 733 | 2 188 | 1 186 | 1 929 | 670 | 1 185 |
| Net financials | 0 | 25 | 22 | 13 | 29 | 44 | 55 | 55 | 17 | 10 | 6 | 17 | −12 | −24 | −35 | −30 | −5 | 25 | 34 |
| Profit before tax | 0 | 1 101 | 1 245 | 1 560 | 1 331 | 2 214 | 2 015 | 1 858 | 1 337 | 1 595 | 1 287 | 3 734 | 1 715 | 2 709 | 2 152 | 1 156 | 1 924 | 695 | 1 219 |
| Tax | −0 | −93 | 370 | 438 | 388 | 628 | 574 | 500 | 352 | 403 | 300 | 845 | 348 | 594 | 473 | 264 | 454 | 183 | 289 |
| Net profit | 0 | 1 194 | 875 | 1 122 | 943 | 1 586 | 1 442 | 1 359 | 984 | 1 191 | 988 | 2 889 | 1 367 | 2 115 | 1 679 | 892 | 1 471 | 512 | 931 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 354 | 3 305 | 3 762 | 4 684 | 5 083 | 4 526 | 4 160 | 4 334 | 4 223 | 4 816 | 6 059 | 4 372 | 6 249 | 6 701 | 5 525 | 6 146 | 3 815 | 4 570 |
| Equity | — | 336 | 332 | 454 | 469 | 509 | 451 | 810 | 794 | 785 | 772 | 102 | 469 | 584 | 563 | 655 | 876 | 1 388 | 1 068 |
| Long-term debt | 0 | 139 | 111 | 79 | 48 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 740 | 1 303 | 987 | 765 | 563 | 376 | 0 |
| Short-term debt | 0 | 2 879 | 2 862 | 3 230 | 4 167 | 4 560 | 4 075 | 3 350 | 3 541 | 3 439 | 4 044 | 5 957 | 3 164 | 4 363 | 5 152 | 4 106 | 4 708 | 2 052 | 3 501 |
| Total debt | 0 | 3 018 | 2 974 | 3 309 | 4 215 | 4 574 | 4 075 | 3 350 | 3 541 | 3 439 | 4 044 | 5 957 | 3 903 | 5 665 | 6 139 | 4 870 | 5 270 | 2 428 | 3 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FØ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ø.N. Invest As | Company | 95.0% | 95.0% | 2022 |
Haak Invest As | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Fridtjof Østlund Nilsen | Chief Executive Officer | 0 companies |
| Kim Haakon Nilsen | Board of Directors | 0 companies |