| Revenue | NOK 836K | -22% |
| EBITDA | NOK 629K | -22% |
| Net profit | NOK 194K | -35% |
| Total assets | NOK 9,8M | +0% |
| Equity | NOK 4,1M | +5% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 645 | 6 696 | 9 222 | 10 106 | 10 397 | 9 919 | 9 486 | 6 361 | 5 923 | 6 283 | 3 388 | 0 | 331 | 731 | 748 | 1 067 | 836 |
| Staff expenses | −1 211 | −1 858 | −2 719 | −2 964 | −2 900 | −3 095 | −2 970 | −1 751 | −1 949 | −1 926 | −717 | 18 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 633 | 608 | 845 | 633 | 749 | 130 | −428 | 612 | 77 | 88 | −1 670 | −130 | −33 | 480 | 342 | 809 | 629 |
| Depreciation & amort. | −34 | −191 | −245 | −257 | −236 | −229 | −188 | −157 | −141 | −144 | −144 | −147 | −134 | −134 | −134 | −134 | −134 |
| EBIT | 599 | 417 | 600 | 377 | 513 | −99 | −616 | 456 | −64 | −56 | −1 814 | −277 | −168 | 345 | 208 | 675 | 495 |
| Net financials | −203 | −203 | −245 | −294 | −265 | −282 | −347 | −302 | −379 | −415 | 92 | −333 | −288 | −209 | −207 | −290 | −246 |
| Profit before tax | 396 | 213 | 355 | 83 | 248 | −381 | −963 | 154 | −443 | −471 | −1 722 | −610 | −456 | 136 | 1 | 385 | 249 |
| Tax | 111 | 62 | 102 | 25 | 73 | −95 | −257 | 68 | −92 | −91 | −0 | −0 | −100 | −554 | 0 | 85 | 55 |
| Net profit | 285 | 151 | 253 | 58 | 174 | −286 | −706 | 86 | −351 | −380 | −1 722 | −610 | −356 | 691 | 1 | 300 | 194 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 302 | 9 620 | 11 335 | 11 554 | 11 526 | 11 246 | 9 960 | 9 555 | 9 303 | 9 285 | 5 800 | 5 675 | 7 177 | 9 315 | 9 671 | 9 838 | 9 848 |
| Equity | 1 780 | 1 932 | 3 394 | 3 330 | 3 454 | 3 168 | 2 462 | 2 548 | 1 597 | 1 217 | −505 | −501 | 703 | 2 954 | 3 579 | 3 879 | 4 072 |
| Long-term debt | 5 772 | 0 | 0 | 0 | 6 276 | 6 063 | 5 243 | 5 023 | 4 903 | 5 880 | 6 025 | 5 865 | 6 234 | 6 000 | 5 881 | 5 679 | 5 440 |
| Short-term debt | 750 | 819 | 1 440 | 1 476 | 1 796 | 2 014 | 2 255 | 1 984 | 2 803 | 2 187 | 280 | 312 | 239 | 360 | 210 | 280 | 336 |
| Total debt | 6 522 | 7 688 | 7 941 | 8 224 | 8 071 | 8 078 | 7 498 | 7 007 | 7 706 | 8 068 | 6 305 | 6 176 | 6 473 | 6 361 | 6 092 | 5 959 | 5 775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marimi As | Company | 98.2% | 98.2% | 2023 |
| Individual | 1.8% | 1.8% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Heskestad | Chief Executive Officer | 0 companies |
| Renate Hodne Heskestad | Board of Directors | 0 companies |