| Revenue | NOK 67,5M | +1% |
| EBITDA | NOK 4M | +246% |
| Net profit | NOK -54,9M | -82% |
| Total assets | NOK 275,1M | -14% |
| Equity | NOK 101,4M | +224% |
| Employees | 32 | — |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 624 | 51 540 | 93 354 | 101 599 | 109 990 | 107 641 | 114 471 | 103 149 | 94 593 | 126 961 | 66 974 | 67 450 |
| Staff expenses | −20 971 | −21 049 | −45 692 | −47 924 | −45 018 | −46 771 | −47 347 | −39 523 | −43 173 | −49 741 | −28 357 | −16 669 |
| EBITDA | 2 271 | 4 811 | 7 464 | 4 558 | 16 258 | 8 901 | 10 984 | 9 771 | 5 772 | 15 024 | −2 724 | 3 982 |
| Depreciation & amort. | −8 516 | −1 848 | −6 227 | −7 421 | −2 160 | −2 318 | −2 462 | −0 | −7 389 | −9 412 | −11 064 | −9 601 |
| EBIT | −6 245 | 2 964 | 1 236 | −2 864 | 14 097 | 6 583 | 8 521 | 9 771 | −1 617 | 5 612 | −13 788 | −5 619 |
| Net financials | −1 830 | −2 235 | 1 989 | −1 562 | −2 852 | 11 875 | −2 028 | −26 010 | 16 894 | 4 987 | −16 405 | −39 717 |
| Profit before tax | −8 075 | 729 | 3 225 | −4 426 | 11 246 | 18 458 | 6 493 | −16 239 | 15 278 | 10 599 | −30 193 | −45 336 |
| Tax | −1 573 | 162 | −4 436 | 358 | 4 087 | 680 | 1 502 | −3 534 | 1 228 | −208 | −0 | 9 594 |
| Net profit | −6 502 | 567 | 7 661 | −4 784 | 7 158 | 17 778 | 4 992 | −12 706 | 14 050 | 10 807 | −30 193 | −54 930 |
| Item | 2009 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65 818 | 143 427 | 145 449 | 165 405 | 186 522 | 313 020 | 339 211 | 363 647 | 373 956 | 386 743 | 319 917 | 275 148 |
| Equity | 29 445 | 102 866 | 111 275 | 100 131 | 107 289 | 123 221 | 128 213 | 115 507 | 129 557 | 140 364 | 31 303 | 101 362 |
| Long-term debt | 19 555 | 11 250 | 6 250 | 17 220 | 12 960 | 98 665 | 88 428 | 112 828 | 101 129 | 129 644 | 126 136 | 8 622 |
| Short-term debt | 16 818 | 29 311 | 27 924 | 48 054 | 66 272 | 91 134 | 122 570 | 135 312 | 143 270 | 116 736 | 162 478 | 163 483 |
| Total debt | 36 374 | 40 561 | 34 174 | 65 274 | 79 233 | 189 799 | 210 998 | 248 140 | 244 399 | 246 380 | 288 614 | 172 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TV Deputy Member | Deputy Member | 2019 | — | — |
ER Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gsgroup Holding As | Company | 100.0% | 100.0% | 2024 |
Rieber & Søn As | Company | 57.3% | 57.3% | 2022 |
Aguila Invest As | Company | 11.0% | 11.0% | 2022 |
Atlantis Vest As | Company | 7.6% | 7.6% | 2022 |
| Individual | 5.5% | 5.5% | 2022 | |
General Communication As | Company | 3.8% | 3.8% | 2022 |
Åge Børresen Stempelfabrikk As | Company | 3.3% | 3.3% | 2022 |
Flu As | Company | 1.9% | 1.9% | 2022 |
Adaris As | Company | 1.7% | 1.7% | 2022 |
Hood Invest As | Company | 1.5% | 1.5% | 2022 |
Knut Fosse As | Company | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Waldemar Simonsen | Chief Executive Officer | 0 companies |
| Tommy Vestrum Strand | Deputy Member | 0 companies |
| Espen Ranvik | Chief Executive Officer | 0 companies |
| Roy Widar Furulund | Board of Directors | 0 companies |
| Fritz Rieber | Chairman | 0 companies |
| Trond Valvik | Board of Directors | 0 companies |
| Hans Asbjørn Skjerpen | Board of Directors | 0 companies |
| Henning Hansen | Board of Directors | 0 companies |