| Revenue | NOK 857,7M | +5% |
| EBITDA | NOK 49,5M | -22% |
| Net profit | NOK 32M | -23% |
| Total assets | NOK 375,9M | +6% |
| Equity | NOK 207,6M | +10% |
| Employees | 181 | — |
| Item | 2009 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 042 | 249 019 | 372 046 | 438 155 | 430 489 | 491 385 | 552 238 | 543 408 | 602 099 | 778 554 | 790 428 | 819 624 | 857 701 |
| Staff expenses | −38 949 | −153 475 | −191 166 | −209 307 | −219 873 | −239 744 | −261 713 | −267 282 | −292 745 | −354 827 | −403 429 | −439 142 | −488 123 |
| EBITDA | 18 013 | 2 491 | 65 282 | 106 441 | 65 837 | 82 937 | 116 046 | 85 501 | 131 266 | 209 508 | 117 276 | 63 341 | 49 546 |
| Depreciation & amort. | −1 604 | −10 313 | −8 649 | −8 489 | −8 669 | −8 718 | −9 259 | −9 973 | −9 787 | −9 872 | −10 349 | −11 475 | −10 601 |
| EBIT | 16 410 | −7 822 | 56 633 | 97 953 | 57 168 | 74 220 | 106 787 | 75 528 | 121 479 | 199 636 | 106 927 | 51 865 | 38 945 |
| Net financials | 422 | 1 335 | 667 | 289 | −988 | 72 | 779 | 1 140 | −592 | −387 | 1 670 | 6 871 | 6 536 |
| Profit before tax | 16 831 | −6 487 | 57 300 | 98 241 | 56 181 | 74 292 | 107 566 | 76 668 | 120 887 | 199 250 | 108 598 | 58 736 | 45 480 |
| Tax | 4 921 | −892 | 16 614 | 27 316 | 15 401 | 19 992 | 28 462 | 20 817 | 31 344 | 51 282 | 29 423 | 17 087 | 13 478 |
| Net profit | 11 910 | −5 594 | 40 686 | 70 925 | 40 780 | 54 299 | 79 104 | 55 851 | 89 542 | 147 968 | 79 174 | 41 649 | 32 002 |
| Item | 2009 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54 864 | 262 411 | 281 278 | 344 933 | 282 333 | 305 814 | 369 601 | 340 398 | 335 457 | 434 974 | 362 011 | 355 357 | 375 937 |
| Equity | 26 634 | 188 637 | 175 444 | 221 769 | 169 046 | 177 647 | 200 662 | 208 977 | 164 537 | 225 926 | 195 595 | 188 844 | 207 571 |
| Long-term debt | 0 | 7 621 | 6 646 | 5 560 | 6 023 | 4 065 | 4 068 | 4 739 | 3 394 | 5 116 | 4 037 | 4 807 | 0 |
| Short-term debt | 27 374 | 66 153 | 82 924 | 94 172 | 80 842 | 98 097 | 136 896 | 103 972 | 143 317 | 183 048 | 150 608 | 157 032 | 158 156 |
| Total debt | 28 230 | 73 774 | 89 570 | 99 732 | 86 865 | 102 162 | 140 965 | 108 711 | 146 711 | 188 164 | 154 645 | 161 839 | 158 156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Formue As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Ødegård | Chief Executive Officer | 0 companies |
| Alexander Heiberg | Chief Executive Officer | 0 companies |
| Espen Ringstad Henriksen | Board of Directors | 0 companies |
| Øystein Bø | Chairman | 0 companies |
| Trond Olav Eek | Board of Directors | 0 companies |
| Else Karine Svare | Board of Directors | 0 companies |
| Christian Dahl | Chairman | 0 companies |
| Espen Furuholt | Board of Directors | 0 companies |
| Gry Evensen Skallerud | Board of Directors | 0 companies |
| Erik Gudbrandsen | Board of Directors | 0 companies |