| Revenue | NOK 980,1M | +13% |
| EBITDA | NOK -221,1M | -230440% |
| Net profit | NOK -260,7M | -314% |
| Total assets | NOK 1,9B | -13% |
| Equity | NOK 288,6M | +52% |
| Employees | 290 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 596 657 | 559 052 | 560 909 | 589 909 | 634 708 | 727 559 | 716 481 | 644 661 | 644 382 | 646 224 | 678 851 | 660 963 | 618 578 | 656 120 | 741 135 | 866 926 | 980 127 |
| Staff expenses | −118 460 | −105 444 | −110 529 | −123 954 | −137 444 | −164 545 | −170 541 | −151 335 | −161 341 | −151 058 | −161 852 | −160 021 | −158 228 | −168 133 | −176 379 | −202 079 | −236 915 |
| EBITDA | 183 382 | 114 799 | 78 435 | 77 357 | 125 028 | 160 322 | 142 448 | 136 998 | 124 945 | 128 934 | 152 985 | 190 581 | 192 450 | 18 592 | 53 433 | 96 | −221 126 |
| Depreciation & amort. | −91 578 | −84 161 | −78 694 | −81 507 | −90 827 | −122 564 | −113 975 | −98 024 | −79 537 | −87 150 | −96 213 | −134 469 | −139 604 | −0 | −0 | −0 | −0 |
| EBIT | 91 804 | 30 638 | −259 | −4 150 | 34 201 | 37 758 | 28 473 | 38 974 | 45 408 | 41 784 | 56 772 | 56 112 | 52 846 | 18 592 | 53 433 | 96 | −221 126 |
| Net financials | −28 129 | −21 230 | −19 455 | −14 085 | −24 329 | −22 919 | −19 415 | −19 885 | −14 646 | −9 847 | −10 623 | −15 984 | −15 171 | −20 320 | −31 518 | −105 193 | −51 796 |
| Profit before tax | 63 675 | 9 408 | −19 714 | −18 235 | 9 872 | 14 839 | 9 058 | 19 089 | 30 762 | 31 937 | 46 149 | 40 128 | 37 675 | −1 728 | 21 916 | −105 097 | −272 923 |
| Tax | 15 025 | 2 119 | −4 630 | −3 608 | 3 094 | 2 046 | −2 717 | 12 826 | 7 215 | 6 764 | 9 069 | 8 623 | 7 575 | −324 | 4 885 | −42 075 | −12 205 |
| Net profit | 48 650 | 7 289 | −15 084 | −14 627 | 6 778 | 12 793 | 11 775 | 6 263 | 23 547 | 25 173 | 37 080 | 31 505 | 30 100 | −1 404 | 17 031 | −63 022 | −260 717 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 997 587 | 640 218 | 641 824 | 731 885 | 763 963 | 835 090 | 825 242 | 798 871 | 775 868 | 830 862 | 771 305 | 957 270 | 993 033 | 1 128 782 | 1 276 989 | 2 175 179 | 1 895 113 |
| Equity | 319 477 | 155 455 | 141 409 | 127 121 | 133 929 | 146 967 | 158 715 | 165 294 | 264 206 | 289 633 | 327 182 | 358 833 | 386 663 | 385 258 | 252 289 | 189 316 | 288 599 |
| Long-term debt | 373 289 | 375 329 | 401 903 | 508 355 | 482 471 | 520 898 | 528 489 | 501 206 | 370 781 | 381 035 | 306 451 | 436 538 | 471 699 | 543 658 | 828 166 | 1 733 983 | 1 431 044 |
| Short-term debt | 304 636 | 109 433 | 98 512 | 96 409 | 147 563 | 167 225 | 138 038 | 132 371 | 140 881 | 160 194 | 137 672 | 161 899 | 134 671 | 199 865 | 196 533 | 251 880 | 175 470 |
| Total debt | 677 925 | 484 762 | 500 415 | 604 764 | 630 034 | 688 123 | 666 527 | 633 577 | 511 662 | 541 229 | 444 123 | 598 437 | 606 370 | 743 523 | 1 024 700 | 1 985 863 | 1 606 514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Deputy Member | Deputy Member | 2022 | — | — |
AR Deputy Member | Deputy Member | 2022 | — | — |
MS Deputy Member | Deputy Member | 2024 | — | — |
KT Deputy Member | Deputy Member | 2024 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KB Deputy Member | Deputy Member | 2024 | — | — |
NC Deputy Member | Deputy Member | 2021 | — | — |
SK Deputy Member | Deputy Member | 2022 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AG Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cramo Oyj | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Ruud Backe | Deputy Member | 0 companies |
| Ajdin Redzic | Deputy Member | 0 companies |
| Mona Skjolde Fostervold | Deputy Member | 0 companies |
| Kristoffer Thorvaldsen | Deputy Member | 0 companies |
| Börje Mikael Björkholm | Chief Executive Officer | 0 companies |
| Kim Beathe Hagen | Deputy Member | 0 companies |
| Nichlas Colbjørnsen Ambrosen | Deputy Member | 0 companies |
| Stian Kristensen Bjareng | Deputy Member | 0 companies |
| Thomas Astrup | Chief Executive Officer | 0 companies |
| Audun Grindheim | Deputy Member | 0 companies |
| Eirik Huseby | Board of Directors | 0 companies |
| Tatu Olavi Hauhio | Board of Directors | 0 companies |
| Lars Marius Transeth | Board of Directors | 0 companies |
| Stig Boysen | Board of Directors | 0 companies |
| Jonas Juhani Pärssinen | Board of Directors | 0 companies |
| Henrik Daniel Norrbom | Board of Directors | 0 companies |
| Lars Martin Holmgren | Chairman | 0 companies |
| Tor Børge Johnsen | Board of Directors | 0 companies |
| Johan Samuel Christer Alteborg | Chairman | 0 companies |
| Peter Bernard Marcel Boels | Chairman | 0 companies |
| Elisabeth Anna Louise Bonnier | Board of Directors | 0 companies |
| Ville Tapani Halttunen | Board of Directors | 0 companies |
| Renaldus Adrianus Cornelis Olsthoorn | Board of Directors | 0 companies |
| Jone Mette Østhagen | Board of Directors | 0 companies |
| Elisabeth Petra Maria Van Kerkom | Board of Directors | 0 companies |