| Revenue | NOK 12M | +32% |
| EBITDA | NOK 1,4M | +61% |
| Net profit | NOK 1,1M | +76% |
| Total assets | NOK 3,1M | +45% |
| Equity | NOK 1,2M | +1126% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 802 | 6 165 | 9 803 | 10 972 | 11 192 | 11 087 | 11 188 | 10 914 | 10 580 | 13 672 | 11 365 | 10 309 | 9 692 | 10 098 | 9 083 | 12 018 |
| Staff expenses | −1 093 | −1 228 | −1 611 | −2 047 | −2 884 | −2 842 | −2 926 | −3 032 | −3 143 | −3 601 | −3 947 | −3 656 | −2 752 | −2 970 | −3 431 | −3 684 |
| EBITDA | 1 000 | 107 | 988 | 1 404 | 1 952 | 1 795 | 1 458 | 1 087 | 1 313 | 1 447 | 1 403 | 1 261 | 1 513 | 1 371 | 849 | 1 368 |
| Depreciation & amort. | −32 | −39 | −23 | −18 | −11 | −29 | −60 | −72 | −85 | −60 | −29 | −4 | −4 | −24 | −24 | −24 |
| EBIT | 968 | 68 | 965 | 1 387 | 1 941 | 1 766 | 1 397 | 1 015 | 1 228 | 1 386 | 1 374 | 1 257 | 1 509 | 1 347 | 825 | 1 344 |
| Net financials | 23 | 10 | 11 | −28 | −193 | 27 | 6 | 3 | 5 | 5 | 3 | −3 | −22 | −7 | −3 | 77 |
| Profit before tax | 992 | 78 | 976 | 1 359 | 1 747 | 1 793 | 1 403 | 1 018 | 1 233 | 1 391 | 1 377 | 1 255 | 1 487 | 1 341 | 821 | 1 420 |
| Tax | 279 | 24 | 273 | 398 | 553 | 504 | 380 | 277 | 310 | 335 | 318 | 276 | 327 | 295 | 181 | 295 |
| Net profit | 713 | 53 | 703 | 961 | 1 194 | 1 288 | 1 024 | 741 | 923 | 1 057 | 1 059 | 979 | 1 160 | 1 045 | 640 | 1 126 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 054 | 1 775 | 3 195 | 3 039 | 3 314 | 3 585 | 3 730 | 1 939 | 4 380 | 2 711 | 3 147 | 2 481 | 2 630 | 2 649 | 2 169 | 3 140 |
| Equity | 908 | 287 | 942 | 304 | 331 | 100 | 100 | 101 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 1 226 |
| Long-term debt | 0 | 197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Short-term debt | 1 146 | 1 291 | 2 252 | 2 735 | 2 983 | 3 485 | 3 630 | 1 838 | 4 280 | 2 611 | 3 047 | 2 381 | 2 530 | 2 548 | 2 069 | 1 914 |
| Total debt | 1 146 | 1 487 | 2 252 | 2 735 | 2 983 | 3 485 | 3 630 | 1 838 | 4 280 | 2 611 | 3 047 | 2 381 | 2 530 | 2 549 | 2 069 | 1 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Deputy Member | Deputy Member | 2013 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Froco As | Company | 51.0% | 51.0% | 2022 |
| Individual | 49.0% | 49.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Liv-Ingrid Haldis Pettersen | Deputy Member | 0 companies |
| Jack Arne Sørensen Alvarstein | Chief Executive Officer | 0 companies |
| Paul Håkon Nilsen | Chief Executive Officer | 0 companies |
| Frode Pettersen | Chairman | 0 companies |
| Stian Nilsen | Chairman | 0 companies |