| Revenue | NOK 315,9M | +32% |
| EBITDA | NOK 175,8M | +76% |
| Net profit | NOK 127M | +78% |
| Total assets | NOK 360,3M | -17% |
| Equity | NOK 318M | +13% |
| Employees | 55 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 35 016 | 39 491 | 50 329 | 63 155 | 55 223 | 33 611 | 36 386 | 56 559 | 65 111 | 74 039 | 103 691 | 95 419 | 109 779 | 208 702 | 217 450 | 112 503 | 239 658 | 315 930 |
| Staff expenses | −0 | −7 803 | −8 833 | −10 426 | −11 705 | −14 008 | −17 045 | −13 631 | −17 641 | −17 523 | −22 688 | −30 397 | −34 273 | −31 878 | −35 845 | −45 142 | −25 393 | −50 150 | −41 854 |
| EBITDA | 0 | 14 344 | 16 328 | 22 474 | 28 590 | 18 928 | −1 922 | 3 015 | 15 599 | 18 171 | 17 078 | 32 286 | 21 559 | 32 903 | 111 472 | 107 314 | 40 198 | 100 138 | 175 819 |
| Depreciation & amort. | −0 | −697 | −1 082 | −1 243 | −1 343 | −1 140 | −1 287 | −1 181 | −1 194 | −1 638 | −3 052 | −3 903 | −6 841 | −10 032 | −16 006 | −19 606 | −8 722 | −28 779 | −28 761 |
| EBIT | 0 | 13 647 | 15 246 | 21 231 | 27 247 | 17 789 | −3 209 | 1 834 | 14 404 | 16 532 | 14 027 | 28 383 | 14 718 | 22 871 | 95 465 | 87 707 | 31 476 | 71 359 | 147 058 |
| Net financials | 0 | 496 | −585 | −104 | 1 142 | −2 037 | 1 921 | 4 540 | 5 863 | 8 505 | 7 261 | 10 142 | 7 627 | 29 866 | 31 813 | 40 040 | 7 645 | 14 876 | 10 999 |
| Profit before tax | 0 | 14 144 | 14 661 | 21 127 | 28 389 | 15 752 | −1 288 | 6 375 | 20 267 | 25 037 | 21 288 | 38 525 | 22 345 | 52 737 | 127 278 | 127 747 | 39 121 | 86 235 | 158 057 |
| Tax | −0 | 3 750 | 3 810 | 5 702 | 7 542 | 4 630 | −298 | 1 499 | 3 728 | 3 549 | 2 590 | 6 010 | 2 326 | 4 611 | 19 792 | 21 257 | 8 260 | 14 778 | 31 012 |
| Net profit | 0 | 10 394 | 10 851 | 15 424 | 20 847 | 11 121 | −990 | 4 875 | 16 539 | 21 488 | 18 698 | 32 516 | 20 019 | 48 126 | 107 486 | 106 491 | 30 861 | 71 457 | 127 045 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 29 626 | 40 747 | 47 913 | 61 778 | 63 657 | 47 901 | 55 082 | 71 958 | 62 068 | 91 866 | 149 914 | 158 254 | 198 684 | 361 292 | 434 259 | 394 113 | 432 540 | 360 276 |
| Equity | — | 16 153 | 22 063 | 29 988 | 43 335 | 44 456 | 41 620 | 42 996 | 44 562 | 41 682 | 50 380 | 73 740 | 93 760 | 127 701 | 193 041 | 284 109 | 311 770 | 281 304 | 317 960 |
| Long-term debt | 0 | 2 723 | 0 | 0 | 0 | 0 | 0 | 1 900 | 0 | 0 | 17 176 | 32 915 | 37 314 | 32 476 | 54 813 | 62 255 | 43 534 | 9 115 | 8 902 |
| Short-term debt | 0 | 10 751 | 16 687 | 16 709 | 18 049 | 19 201 | 6 281 | 10 186 | 27 395 | 20 386 | 24 310 | 43 259 | 27 179 | 38 507 | 113 438 | 87 895 | 42 886 | 151 237 | 42 316 |
| Total debt | 0 | 13 473 | 18 683 | 17 925 | 18 443 | 19 201 | 6 281 | 12 086 | 27 395 | 20 386 | 41 486 | 76 174 | 64 494 | 70 983 | 168 251 | 150 151 | 82 343 | 151 237 | 42 316 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Deputy Member | Deputy Member | 2022 | — | — |
VB Deputy Member | Deputy Member | 2022 | — | — |
EO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Imdex | Company | 100.0% | 100.0% | 2024 |
Devico Holding As | Company | 57.0% | 57.0% | 2022 |
Salvesen & Thams Invest As | Company | 20.6% | 20.6% | 2022 |
| Individual | 7.2% | 7.2% | 2022 | |
| Individual | 3.5% | 3.5% | 2022 | |
Høbra As | Company | 2.3% | 2.3% | 2022 |
Faks As | Company | 1.7% | 1.7% | 2022 |
Baybreeze Holding As | Company | 1.4% | 1.4% | 2022 |
Cnx Eiendom As | Company | 1.4% | 1.4% | 2022 |
| Individual | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Arne Brønstad Rao | Deputy Member | 0 companies |
| Vibece Bolme Larsen | Deputy Member | 0 companies |
| Erlend Olsø | Chief Executive Officer | 0 companies |
| Eli Grong Aursand | Board of Directors | 0 companies |
| Anita Holten | Board of Directors | 0 companies |
| Eivind Grøv | Board of Directors | 0 companies |
| Linda Evelyn Lim Chappell | Board of Directors | 0 companies |
| Alf Tony Tokle | Chairman | 0 companies |
| Per Olav Monseth | Board of Directors | 0 companies |
| Jan Trygve Håbrekke | Chairman | 0 companies |
| Lise Aardal Jebsen | Board of Directors | 0 companies |
| Torkil Finnanger | Board of Directors | 0 companies |
| Viktor Tokle | Board of Directors | 0 companies |
| Paul Anthony Evans | Board of Directors | 0 companies |
| Paul Edward House | Chairman | 0 companies |