| Revenue | NOK 37,6M | -36% |
| EBITDA | NOK 1,6M | -40% |
| Net profit | NOK 466K | -59% |
| Total assets | NOK 21,8M | -22% |
| Equity | NOK 12,9M | -27% |
| Employees | 13 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 034 | 22 376 | 23 892 | 36 167 | 32 175 | 31 678 | 37 526 | 36 595 | 39 306 | 40 487 | 40 012 | 41 172 | 39 782 | 44 762 | 51 340 | 52 094 | 58 612 | 37 649 |
| Staff expenses | −4 549 | −3 781 | −4 114 | −4 959 | −5 908 | −5 418 | −6 466 | −6 802 | −7 161 | −7 475 | −7 839 | −8 364 | −8 575 | −9 288 | −10 068 | −12 590 | −11 957 | −8 772 |
| EBITDA | 2 362 | 14 | 937 | 2 427 | 210 | 1 767 | 1 373 | 2 439 | 2 212 | 2 336 | 2 505 | 3 230 | 2 994 | 3 881 | 5 165 | 2 539 | 2 678 | 1 597 |
| Depreciation & amort. | −334 | −406 | −352 | −456 | −475 | −472 | −546 | −443 | −436 | −444 | −525 | −592 | −703 | −681 | −794 | −1 000 | −947 | −839 |
| EBIT | 2 028 | −392 | 585 | 1 970 | −265 | 1 295 | 827 | 1 996 | 1 777 | 1 892 | 1 980 | 2 638 | 2 290 | 3 200 | 4 371 | 1 540 | 1 732 | 758 |
| Net financials | −52 | −230 | −199 | −258 | −514 | −360 | −272 | −401 | −282 | −200 | −142 | −195 | −234 | 786 | −164 | −200 | −273 | −158 |
| Profit before tax | 1 976 | −622 | 385 | 1 712 | −779 | 936 | 555 | 1 595 | 1 494 | 1 692 | 1 837 | 2 443 | 2 056 | 3 986 | 4 207 | 1 339 | 1 458 | 599 |
| Tax | 555 | −175 | 111 | 483 | −251 | 237 | 132 | 424 | 376 | 411 | 419 | 536 | 447 | 673 | 928 | 296 | 323 | −0 |
| Net profit | 1 421 | −447 | 274 | 1 229 | −527 | 699 | 423 | 1 171 | 1 118 | 1 282 | 1 418 | 1 907 | 1 610 | 3 313 | 3 279 | 1 043 | 1 136 | 466 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 049 | 12 803 | 13 075 | 23 200 | 19 750 | 18 326 | 18 269 | 17 919 | 19 137 | 21 552 | 22 432 | 21 643 | 18 683 | 27 122 | 28 825 | 27 985 | 28 011 | 21 832 |
| Equity | 4 047 | 3 600 | 3 874 | 5 103 | 4 576 | 5 275 | 5 698 | 6 868 | 7 986 | 8 768 | 6 586 | 8 292 | 9 902 | 12 215 | 15 494 | 16 537 | 17 673 | 12 936 |
| Long-term debt | 4 703 | 5 076 | 5 094 | 6 900 | 7 247 | 7 310 | 5 401 | 4 662 | 3 602 | 3 837 | 3 337 | 6 007 | 3 286 | 2 920 | 1 604 | 1 128 | 2 372 | 0 |
| Short-term debt | 4 300 | 4 127 | 3 866 | 11 108 | 7 907 | 5 734 | 7 171 | 6 389 | 7 549 | 8 947 | 12 509 | 7 343 | 5 495 | 11 987 | 11 728 | 10 319 | 7 966 | 5 201 |
| Total debt | 9 002 | 9 203 | 8 960 | 18 008 | 15 154 | 13 044 | 12 571 | 11 051 | 11 151 | 12 784 | 15 846 | 13 351 | 8 781 | 14 907 | 13 331 | 11 447 | 10 338 | 8 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Deputy Member | Deputy Member | 2003 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Factory Drift As | Company | 50.0% | 50.0% | 2024 |
Elsa As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Reinert Kristensen | Deputy Member | 0 companies |
| Tom Reinert Kristensen | Chief Executive Officer | 0 companies |
| Arild Wirgenes | Chairman | 0 companies |
| Petter Kristensen | Board of Directors | 0 companies |
| Olav Erik Withbro | Chairman | 0 companies |