| Revenue | NOK 27,4M | +11% |
| EBITDA | NOK 2,4M | +86% |
| Net profit | NOK 1,6M | +146% |
| Total assets | NOK 7,6M | +16% |
| Equity | NOK 3,5M | +82% |
| Employees | 33 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 11 250 | 12 755 | 16 273 | 18 167 | 20 229 | 18 535 | 19 157 | 18 784 | 20 826 | 20 519 | 19 809 | 20 482 | 20 743 | 19 938 | 23 772 | 24 746 | 24 757 | 27 374 |
| Staff expenses | −0 | −4 818 | −5 395 | −5 716 | −7 245 | −8 023 | −7 766 | −7 564 | −7 912 | −8 890 | −9 395 | −8 766 | −8 891 | −8 030 | −7 386 | −8 587 | −10 359 | −9 891 | −10 434 |
| EBITDA | 0 | 270 | 696 | 935 | 834 | 917 | −94 | 1 440 | 711 | 857 | 154 | 113 | 755 | 1 816 | 532 | 1 998 | 601 | 1 287 | 2 394 |
| Depreciation & amort. | −0 | −360 | −354 | −364 | −450 | −468 | −389 | −450 | −497 | −484 | −587 | −326 | −328 | −362 | −416 | −453 | −408 | −389 | −330 |
| EBIT | 0 | −90 | 342 | 570 | 384 | 449 | −483 | 989 | 214 | 372 | −434 | −213 | 427 | 1 455 | 116 | 1 544 | 193 | 898 | 2 064 |
| Net financials | 0 | −164 | −182 | −149 | −119 | −92 | −82 | −53 | 96 | −89 | 182 | −126 | −114 | −88 | −49 | −62 | −97 | −82 | −52 |
| Profit before tax | 0 | −253 | 160 | 422 | 266 | 357 | −565 | 936 | 310 | 284 | −252 | −340 | 312 | 1 366 | 67 | 1 482 | 96 | 816 | 2 013 |
| Tax | −0 | −69 | 49 | 154 | 75 | 102 | −14 | 152 | −0 | 58 | 50 | −0 | −0 | 145 | 15 | 332 | 22 | 179 | 447 |
| Net profit | 0 | −184 | 111 | 268 | 191 | 255 | −551 | 784 | 310 | 225 | −302 | −340 | 312 | 1 222 | 52 | 1 150 | 75 | 637 | 1 566 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 339 | 4 135 | 4 811 | 5 081 | 5 492 | 4 957 | 5 312 | 5 875 | 6 521 | 6 717 | 5 738 | 5 263 | 6 063 | 5 118 | 7 360 | 6 320 | 6 555 | 7 591 |
| Equity | — | 119 | 230 | 486 | 555 | 580 | 29 | 439 | 550 | 775 | 473 | −238 | 964 | 1 583 | 1 445 | 1 588 | 1 663 | 1 900 | 3 466 |
| Long-term debt | 0 | 2 848 | 2 603 | 2 304 | 2 028 | 1 607 | 1 191 | 1 565 | 2 624 | 1 721 | 2 313 | 2 309 | 1 564 | 1 265 | 1 137 | 1 668 | 1 402 | 1 192 | 0 |
| Short-term debt | 0 | 1 372 | 1 302 | 2 020 | 2 498 | 3 305 | 3 737 | 3 308 | 2 702 | 4 026 | 3 931 | 3 667 | 2 734 | 3 215 | 2 536 | 4 104 | 3 255 | 3 463 | 3 367 |
| Total debt | 0 | 4 220 | 3 905 | 4 325 | 4 526 | 4 912 | 4 927 | 4 873 | 5 326 | 5 746 | 6 244 | 5 976 | 4 298 | 4 480 | 3 673 | 5 772 | 4 657 | 4 655 | 4 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Deputy Member | Deputy Member | 2003 | — | — |
FD Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dyrkorn As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Merethe Vestre Dyrkorn | Deputy Member | 0 companies |
| Frode Dyrkorn | Chief Executive Officer | 0 companies |