| Revenue | NOK 27M | +12% |
| EBITDA | NOK 406K | -22% |
| Net profit | NOK 206K | -25% |
| Total assets | NOK 6,8M | -10% |
| Equity | NOK 2,3M | +10% |
| Employees | 20 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 556 | 25 259 | 24 327 | 25 757 | 25 363 | 24 448 | 23 975 | 23 140 | 26 016 | 28 318 | 27 464 | 24 810 | 27 084 | 28 261 | 24 101 | 27 029 |
| Staff expenses | −7 886 | −8 395 | −9 011 | −9 727 | −10 039 | −10 045 | −9 655 | −9 881 | −10 182 | −11 267 | −11 864 | −11 148 | −13 313 | −15 173 | −13 893 | −15 834 |
| EBITDA | 1 268 | 1 963 | 2 376 | 2 319 | 2 337 | 1 815 | 2 080 | 2 235 | 3 487 | 3 606 | 2 264 | 4 029 | 3 124 | 1 820 | 519 | 406 |
| Depreciation & amort. | −204 | −214 | −221 | −217 | −207 | −235 | −179 | −170 | −144 | −145 | −142 | −166 | −199 | −233 | −262 | −193 |
| EBIT | 1 064 | 1 749 | 2 155 | 2 102 | 2 130 | 1 580 | 1 901 | 2 065 | 3 343 | 3 461 | 2 121 | 3 863 | 2 925 | 1 587 | 257 | 213 |
| Net financials | 133 | 118 | 111 | 148 | 242 | 164 | 170 | 92 | 132 | 58 | 107 | 14 | −4 | 78 | 106 | 60 |
| Profit before tax | 1 197 | 1 868 | 2 265 | 2 250 | 2 372 | 1 744 | 2 071 | 2 157 | 3 475 | 3 520 | 2 228 | 3 877 | 2 921 | 1 665 | 363 | 273 |
| Tax | 357 | 554 | 663 | 667 | 669 | 530 | 583 | 571 | 873 | 836 | 524 | 860 | 653 | 390 | 88 | 67 |
| Net profit | 840 | 1 314 | 1 602 | 1 583 | 1 704 | 1 213 | 1 488 | 1 586 | 2 602 | 2 684 | 1 705 | 3 017 | 2 268 | 1 275 | 275 | 206 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 389 | 9 343 | 10 226 | 10 363 | 10 068 | 10 107 | 11 476 | 10 746 | 9 883 | 9 704 | 8 886 | 10 957 | 12 498 | 10 192 | 7 560 | 6 826 |
| Equity | 4 267 | 4 195 | 4 306 | 4 389 | 4 392 | 5 061 | 4 851 | 310 | 1 479 | 2 631 | 2 636 | 2 965 | 3 233 | 1 802 | 2 078 | 2 284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 229 | 234 | 178 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 122 | 5 148 | 5 920 | 5 975 | 5 675 | 4 816 | 6 392 | 10 257 | 8 404 | 7 038 | 6 250 | 7 992 | 9 265 | 8 389 | 5 483 | 4 542 |
| Total debt | 4 122 | 5 148 | 5 920 | 5 975 | 5 675 | 5 046 | 6 626 | 10 435 | 8 404 | 7 074 | 6 250 | 7 992 | 9 265 | 8 389 | 5 483 | 4 542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Media 1 Molde As | Company | 90.0% | 90.0% | 2024 |
| Individual | 7.0% | 7.0% | 2024 | |
Strande Holding As | Company | 3.0% | 3.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Johnsen Strande | Chief Executive Officer | 0 companies |
| Terje Heggem | Board of Directors | 0 companies |
| Kristian Johannessen | Board of Directors | 0 companies |
| Vetle Hanssen Brevik | Chairman | 0 companies |