| Revenue | NOK 8M | -11% |
| EBITDA | NOK 5,2M | -1% |
| Net profit | NOK 1,6M | -18% |
| Total assets | NOK 46,3M | +4% |
| Equity | NOK 9M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 880 | 4 360 | 3 707 | 6 494 | 5 504 | 6 234 | 7 264 | 8 059 | 4 326 | 6 126 | 9 507 | 8 532 | 8 974 | 7 968 |
| Staff expenses | −437 | −392 | −228 | −277 | −416 | −2 | −52 | −711 | −766 | −707 | −707 | −1 003 | −1 010 | −1 023 |
| EBITDA | 1 621 | 1 790 | 2 247 | 2 533 | 2 535 | 4 929 | 5 619 | 5 639 | 2 214 | 4 321 | 7 536 | 5 835 | 5 303 | 5 240 |
| Depreciation & amort. | −839 | −744 | −453 | −396 | −628 | −799 | −852 | −852 | −949 | −1 057 | −1 047 | −1 057 | −1 057 | −1 468 |
| EBIT | 782 | 1 047 | 1 794 | 2 136 | 1 907 | 4 130 | 4 768 | 4 788 | 1 264 | 3 264 | 6 488 | 4 777 | 4 246 | 3 773 |
| Net financials | −1 400 | −1 411 | −1 142 | −980 | −1 824 | −938 | −716 | −745 | −725 | −584 | −836 | −1 414 | −1 768 | −1 748 |
| Profit before tax | −618 | −365 | 652 | 1 156 | 83 | 3 192 | 4 052 | 4 042 | 539 | 2 679 | 5 652 | 3 363 | 2 478 | 2 024 |
| Tax | −173 | −63 | 176 | 355 | 44 | 2 016 | 896 | 891 | 120 | 590 | 1 245 | 742 | 547 | 446 |
| Net profit | −445 | −302 | 476 | 801 | 39 | 1 176 | 3 155 | 3 152 | 420 | 2 089 | 4 407 | 2 621 | 1 930 | 1 579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 358 | 19 854 | 20 323 | 22 190 | 24 279 | 26 077 | 26 667 | 30 718 | 29 511 | 30 992 | 40 780 | 44 491 | 44 491 | 46 255 |
| Equity | −2 351 | −2 653 | −2 177 | −1 376 | −1 337 | −160 | 995 | 4 083 | 4 494 | 4 975 | 6 964 | 8 046 | 8 953 | 8 986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 24 050 | 21 778 | 24 740 | 24 009 | 22 544 | 28 250 | 31 730 | 31 017 | 34 313 |
| Short-term debt | 1 331 | 1 694 | 2 973 | 390 | 507 | 2 188 | 3 894 | 1 894 | 1 008 | 3 473 | 5 566 | 4 716 | 4 520 | 2 956 |
| Total debt | 22 709 | 22 507 | 22 500 | 23 566 | 25 616 | 26 238 | 25 672 | 26 635 | 25 016 | 26 017 | 33 816 | 36 446 | 35 537 | 37 269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Apeiron Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tone Kristin Grøteig | Deputy Member | 0 companies |
| Ronny Bjune | Chairman | 0 companies |