| Revenue | NOK 1,4B | +17% |
| EBITDA | NOK 167M | +12% |
| Net profit | NOK 137,1M | +14% |
| Total assets | NOK 773,2M | +41% |
| Equity | NOK 274,7M | +9% |
| Employees | 366 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 617 089 | 619 859 | 576 024 | 635 931 | 625 185 | 672 031 | 706 277 | 708 033 | 804 914 | 798 234 | 816 420 | 843 320 | 788 635 | 848 703 | 1 054 725 | 1 179 801 | 1 385 909 |
| Staff expenses | −208 292 | −208 671 | −194 502 | −193 272 | −193 331 | −179 872 | −189 920 | −197 851 | −206 242 | −201 608 | −201 182 | −208 456 | −194 142 | −210 551 | −221 048 | −257 846 | −314 961 |
| EBITDA | 67 309 | 68 181 | 55 946 | 79 101 | 63 764 | 74 191 | 80 036 | 66 367 | 85 628 | 74 521 | 93 385 | 68 050 | 45 070 | 78 080 | 104 876 | 148 805 | 167 015 |
| Depreciation & amort. | −7 106 | −6 798 | −5 622 | −5 058 | −4 069 | −4 964 | −5 800 | −5 409 | −6 015 | −5 641 | −3 535 | −3 103 | −3 623 | −4 637 | −4 998 | −5 114 | −5 777 |
| EBIT | 60 203 | 61 383 | 50 324 | 74 044 | 59 695 | 69 227 | 74 236 | 60 958 | 79 613 | 68 880 | 89 850 | 64 947 | 41 447 | 73 443 | 99 878 | 143 691 | 161 238 |
| Net financials | 5 354 | 5 680 | 7 373 | 3 877 | 7 323 | 4 506 | 2 113 | 7 124 | 15 746 | −402 | −2 467 | 1 634 | 4 938 | 459 | −4 746 | 10 676 | 14 918 |
| Profit before tax | 65 557 | 67 063 | 57 697 | 77 920 | 67 018 | 73 733 | 76 350 | 68 083 | 95 360 | 68 478 | 87 383 | 66 581 | 46 385 | 73 902 | 95 132 | 154 366 | 176 156 |
| Tax | 18 470 | 18 863 | 16 206 | 21 815 | 18 967 | 20 854 | 20 771 | −3 200 | 24 317 | 16 036 | 19 180 | 14 371 | 9 804 | 16 202 | 20 266 | 33 640 | 39 049 |
| Net profit | 47 087 | 48 200 | 41 490 | 56 105 | 48 051 | 52 878 | 55 579 | 71 283 | 71 042 | 52 443 | 68 204 | 52 210 | 36 581 | 57 700 | 74 866 | 120 727 | 137 107 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 367 803 | 427 073 | 406 234 | 443 753 | 393 570 | 520 185 | 327 623 | 341 923 | 378 594 | 320 562 | 346 149 | 392 344 | 309 969 | 410 261 | 573 273 | 547 219 | 773 208 |
| Equity | 240 224 | 288 424 | 293 914 | 314 019 | 290 155 | 143 033 | 119 235 | 115 283 | 113 471 | 117 260 | 192 148 | 245 084 | 113 227 | 145 736 | 158 299 | 251 869 | 274 699 |
| Long-term debt | −6 040 | −6 850 | −2 124 | −13 481 | 6 000 | 6 000 | 6 000 | 2 000 | 0 | 0 | 0 | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 |
| Short-term debt | 108 996 | 125 799 | 104 196 | 110 253 | 96 147 | 370 776 | 176 360 | 199 243 | 230 944 | 179 755 | 140 736 | 141 027 | 192 743 | 260 525 | 410 973 | 291 349 | 494 509 |
| Total debt | 121 538 | 131 800 | 110 195 | 116 253 | 102 147 | 376 776 | 182 360 | 201 242 | 230 944 | 179 756 | 140 736 | 145 026 | 196 743 | 264 525 | 414 973 | 295 349 | 498 509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Framo As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Petter Abrahamsen | Chief Executive Officer | 0 companies |
| Morten Sivertsen | Chief Executive Officer | 0 companies |
| Bengt Holme | Board of Directors | 0 companies |
| Jan Martijn Bergink | Chairman | 0 companies |
| Sigbjørn Drengenes | Board of Directors | 0 companies |