| Revenue | NOK 22,8M | +6% |
| EBITDA | NOK 5,3M | -8% |
| Net profit | NOK 50,2M | +227% |
| Total assets | NOK 213,4M | +27% |
| Equity | NOK 133,9M | +58% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 499 | 17 056 | 13 244 | 13 066 | 11 486 | 12 567 | 16 047 | 13 072 | 13 184 | 10 750 | 10 497 | 10 974 | 13 220 | 12 524 | 14 232 | 21 434 | 22 792 |
| Staff expenses | −10 882 | −8 539 | −7 926 | −6 612 | −5 705 | −6 975 | −9 028 | −6 808 | −5 785 | −5 371 | −5 906 | −6 190 | −6 366 | −6 367 | −7 226 | −10 628 | −10 714 |
| EBITDA | 1 744 | −1 050 | 96 | 336 | −1 261 | −303 | −304 | −38 | 855 | 704 | 263 | 1 213 | 3 148 | 3 149 | 3 541 | 5 813 | 5 345 |
| Depreciation & amort. | −611 | −13 269 | −302 | −336 | −339 | −1 082 | −1 183 | −1 472 | −1 571 | −1 546 | −1 107 | −717 | −727 | −776 | −806 | −670 | −650 |
| EBIT | 1 133 | −14 319 | −206 | −0 | −1 600 | −1 385 | −1 487 | −1 510 | −716 | −842 | −844 | 496 | 2 421 | 2 373 | 2 735 | 5 143 | 4 695 |
| Net financials | 5 525 | 1 443 | 1 757 | 3 168 | 24 689 | 488 | −15 399 | 95 | 13 | −1 048 | 823 | −456 | 14 566 | −1 206 | 8 329 | 10 551 | 45 624 |
| Profit before tax | 6 657 | −12 876 | 1 551 | 3 168 | 23 089 | −897 | −16 886 | −1 415 | −703 | −1 890 | −21 | 40 | 16 987 | 1 167 | 11 064 | 15 695 | 50 319 |
| Tax | 1 906 | −3 595 | 577 | 922 | −535 | −309 | −388 | −422 | −0 | −462 | −10 | 9 | 339 | 207 | 537 | 363 | 128 |
| Net profit | 4 752 | −9 281 | 974 | 2 246 | 23 624 | −588 | −16 498 | −993 | −502 | −1 428 | −11 | 31 | 16 648 | 960 | 10 527 | 15 332 | 50 191 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 121 224 | 189 980 | 107 831 | 132 447 | 179 802 | 176 524 | 158 105 | 141 117 | 132 323 | 126 807 | 127 028 | 126 664 | 150 232 | 168 552 | 163 395 | 168 440 | 213 419 |
| Equity | 56 673 | 47 392 | 28 366 | 27 203 | 50 827 | 58 139 | 41 641 | 40 647 | 40 145 | 68 707 | 68 696 | 68 725 | 84 207 | 84 135 | 69 658 | 84 990 | 133 861 |
| Long-term debt | 59 762 | 58 507 | −592 | 0 | 60 509 | 50 825 | 49 556 | 46 721 | 47 728 | 25 069 | 22 879 | 20 681 | 20 160 | 16 839 | 13 686 | 0 | 0 |
| Short-term debt | 4 226 | 83 456 | 20 716 | 46 411 | 68 466 | 67 559 | 66 908 | 53 749 | 44 450 | 33 031 | 35 453 | 37 259 | 45 866 | 67 577 | 80 051 | 72 842 | 71 917 |
| Total debt | 63 988 | 141 963 | 78 873 | 105 244 | 128 975 | 118 384 | 116 464 | 100 470 | 92 178 | 58 100 | 58 332 | 57 940 | 66 026 | 84 416 | 93 737 | 83 450 | 79 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fori Kapital As | Company | 70.0% | 70.0% | 2024 |
Verdane Capital Ix E Ab | Company | 15.4% | 15.4% | 2024 |
| Individual | 15.4% | 15.4% | 2022 | |
Verdane Capital Ix (D) Ab | Company | 14.6% | 14.6% | 2022 |
Verdane Capital Ix D Ab | Company | 14.6% | 14.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Regine Bakstad | Chief Executive Officer | 0 companies |
| Anders Gerhard David Kjellén | Chief Executive Officer | 0 companies |
| Fanny Sofie Stenmarck | Board of Directors | 0 companies |
| Henning Jørnsen | Board of Directors | 0 companies |
| Wilhelm Pihl Cappelen Blystad | Board of Directors | 0 companies |
| Bjarte Røyrvik | Chairman | 0 companies |
| Ulf Bjerknes | Board of Directors | 0 companies |
| Børre Loe Nordheim-Larsen | Deputy Chairman | 0 companies |
| Beate Christin Higley Storrusten | Board of Directors | 0 companies |