| Revenue | NOK 97,1M | -6% |
| EBITDA | NOK 18M | -31% |
| Net profit | NOK 1,1M | -86% |
| Total assets | NOK 113,5M | -8% |
| Equity | NOK 38,7M | -3% |
| Employees | 26 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 752 | 26 098 | 24 837 | 38 648 | 54 522 | 54 868 | 63 503 | 91 875 | 86 008 | 112 274 | 105 830 | 121 828 | 103 827 | 97 107 |
| Staff expenses | −2 843 | −3 388 | −4 637 | −6 876 | −10 304 | −11 486 | −12 777 | −14 485 | −20 315 | −24 711 | −29 085 | −32 165 | −29 902 | −29 467 |
| EBITDA | 1 121 | 1 365 | 1 072 | 2 834 | 5 317 | 5 092 | 6 134 | 12 385 | 10 285 | 26 788 | 23 198 | 28 627 | 26 176 | 17 985 |
| Depreciation & amort. | −252 | −358 | −405 | −654 | −1 181 | −1 451 | −1 406 | −1 438 | −1 518 | −10 072 | −11 877 | −14 141 | −14 581 | −15 106 |
| EBIT | 869 | 1 007 | 667 | 2 179 | 4 136 | 3 641 | 4 728 | 10 947 | 8 767 | 16 716 | 11 321 | 14 486 | 11 595 | 2 879 |
| Net financials | −181 | −207 | −273 | −710 | −711 | −664 | −943 | −881 | −865 | −1 585 | −2 092 | −2 122 | −1 969 | −1 505 |
| Profit before tax | 688 | 800 | 394 | 1 470 | 3 425 | 2 977 | 3 785 | 10 066 | 7 902 | 15 131 | 9 229 | 12 364 | 9 626 | 1 374 |
| Tax | 202 | 232 | 114 | 419 | 954 | 753 | 1 071 | 2 650 | 2 622 | 3 703 | 2 036 | 2 721 | 2 119 | 302 |
| Net profit | 486 | 568 | 280 | 1 050 | 2 471 | 2 224 | 2 714 | 7 415 | 5 280 | 11 429 | 7 192 | 9 643 | 7 507 | 1 072 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 692 | 11 780 | 14 412 | 25 703 | 31 187 | 29 969 | 41 229 | 48 166 | 92 705 | 101 215 | 126 560 | 114 637 | 123 767 | 113 521 |
| Equity | 2 202 | 2 771 | 3 051 | 3 581 | 5 279 | 6 392 | 7 340 | 11 122 | 16 684 | 22 413 | 27 744 | 32 587 | 40 094 | 38 712 |
| Long-term debt | 3 171 | 3 917 | 4 963 | 11 008 | 12 901 | 11 934 | 12 520 | 12 666 | 54 312 | 54 995 | 71 240 | 62 736 | 60 061 | 55 711 |
| Short-term debt | 3 319 | 5 093 | 6 399 | 11 114 | 13 007 | 11 643 | 21 369 | 24 378 | 21 709 | 23 806 | 27 576 | 19 314 | 23 612 | 16 238 |
| Total debt | 6 490 | 9 010 | 11 362 | 22 122 | 25 908 | 23 577 | 33 889 | 37 044 | 76 021 | 78 802 | 98 816 | 82 050 | 83 674 | 71 949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Arild Frøseth | Chief Executive Officer | 0 companies |
| Joar Caspersen | Chief Executive Officer | 0 companies |
| Svein Eggen | Chairman | 0 companies |
| Erlend Dagsønn Bjørntvedt | Board of Directors | 0 companies |
| Niclas Tom Winkvist | Board of Directors | 0 companies |
| Karl Gunnar Karlsson | Chairman | 0 companies |
| Anna Marie Vernersson | Board of Directors | 0 companies |
| Espen Gladheim Østreng | Board of Directors | 0 companies |
| Mats Bertil Norberg | Chairman | 0 companies |