| Revenue | NOK 523,8M | +16% |
| EBITDA | NOK 24,7M | +49% |
| Net profit | NOK 20,4M | +68% |
| Total assets | NOK 232,3M | -4% |
| Equity | NOK 56,7M | +6% |
| Employees | 91 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198 707 | 169 732 | 162 817 | 182 622 | 206 408 | 224 539 | 252 174 | 300 439 | 335 446 | 353 636 | 445 402 | 386 886 | 386 454 | 486 551 | 419 391 | 452 049 | 523 809 |
| Staff expenses | −27 156 | −26 424 | −26 474 | −32 826 | −43 465 | −42 488 | −45 641 | −45 947 | −52 164 | −58 050 | −58 458 | −60 731 | −58 259 | −63 527 | −59 959 | −62 363 | −77 384 |
| EBITDA | 11 129 | 15 586 | 11 821 | 10 798 | 13 209 | 17 378 | 22 280 | 27 997 | 25 756 | 26 218 | 27 066 | 17 881 | 25 779 | 21 227 | −7 026 | 16 576 | 24 662 |
| Depreciation & amort. | −2 207 | −1 950 | −1 642 | −1 490 | −1 621 | −1 800 | −1 986 | −2 383 | −2 570 | −2 975 | −3 626 | −4 453 | −4 692 | −4 436 | −4 365 | −3 380 | −2 316 |
| EBIT | 8 922 | 13 636 | 10 179 | 9 308 | 11 587 | 15 578 | 20 294 | 25 615 | 23 185 | 23 244 | 23 440 | 13 428 | 21 087 | 16 791 | −11 391 | 13 196 | 22 346 |
| Net financials | 743 | 603 | 798 | 2 542 | 2 924 | 310 | 685 | 273 | 1 993 | −183 | 178 | 1 886 | 1 580 | 654 | 1 773 | 1 538 | 2 780 |
| Profit before tax | 9 665 | 14 238 | 10 977 | 11 850 | 14 511 | 15 888 | 20 979 | 25 888 | 25 179 | 23 061 | 23 618 | 15 314 | 22 667 | 17 445 | −9 618 | 14 734 | 25 127 |
| Tax | 2 715 | 4 292 | 3 082 | 2 878 | 3 346 | 4 178 | 5 672 | 5 383 | 4 624 | 3 929 | 3 224 | 2 923 | 4 117 | 3 097 | −3 247 | 2 569 | 4 736 |
| Net profit | 6 951 | 9 947 | 7 896 | 8 972 | 11 166 | 11 710 | 15 308 | 20 505 | 20 555 | 19 132 | 20 394 | 12 391 | 18 550 | 14 348 | −6 371 | 12 164 | 20 391 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 963 | 65 316 | 70 593 | 74 837 | 80 741 | 85 178 | 94 334 | 113 531 | 149 768 | 135 424 | 175 018 | 163 388 | 167 664 | 200 277 | 196 789 | 241 616 | 232 332 |
| Equity | 19 631 | 20 716 | 22 764 | 32 063 | 33 397 | 34 397 | 36 398 | 39 493 | 40 593 | 36 225 | 40 572 | 43 449 | 47 780 | 49 559 | 50 687 | 53 352 | 56 742 |
| Long-term debt | −1 638 | −1 915 | −1 043 | −911 | 5 617 | 7 622 | 11 998 | 17 380 | 22 004 | 45 415 | 48 638 | 51 646 | 55 763 | 58 861 | 60 871 | 53 355 | 58 091 |
| Short-term debt | 38 283 | 39 152 | 43 129 | 36 360 | 40 754 | 42 659 | 45 439 | 56 158 | 86 671 | 53 284 | 85 308 | 67 793 | 63 220 | 90 658 | 83 931 | 133 859 | 116 498 |
| Total debt | 40 694 | 42 685 | 46 786 | 41 864 | 46 371 | 50 281 | 57 436 | 73 539 | 108 675 | 98 699 | 133 946 | 119 439 | 118 983 | 149 518 | 144 802 | 187 214 | 174 590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Observer | Observer | 2025 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TH Observer | Observer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hersleth As | Company | 92.5% | 92.5% | 2024 |
Hersleth Invest As | Company | 92.5% | 92.5% | 2023 |
Herto Holding As | Company | 5.0% | 5.0% | 2024 |
Varna Holding As | Company | 2.5% | 2.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Evensen | Observer | 0 companies |
| Frank Anders Melleby | Chief Executive Officer | 0 companies |
| Torgeir Hersleth | Observer | 0 companies |
| Thorleif Hersleth | Chairman | 0 companies |
| Henning Grønli Olafsen | Board of Directors | 0 companies |
| Kari Sandberg | Board of Directors | 0 companies |
| Reinert Hersleth | Chairman | 0 companies |
| Olav Peder Breivik | Board of Directors | 0 companies |