| Revenue | NOK 1,4M | -10% |
| EBITDA | NOK 816K | +354% |
| Net profit | NOK 159K | +121% |
| Total assets | NOK 12,6M | +1% |
| Equity | NOK 5,4M | -2% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 336 | 1 590 | 1 630 | 1 295 | 1 403 | 1 568 | 1 990 | 1 376 | 1 561 | 1 454 | 1 525 | 1 371 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 792 | 1 231 | 1 217 | 860 | 767 | 984 | 1 354 | 954 | 1 201 | 1 003 | −322 | 816 |
| Depreciation & amort. | −320 | −320 | −320 | −320 | −321 | −327 | −327 | −327 | −327 | −333 | −333 | −333 |
| EBIT | 473 | 912 | 898 | 540 | 446 | 656 | 1 027 | 627 | 873 | 669 | −655 | 483 |
| Net financials | −383 | −275 | −236 | −232 | −219 | −257 | 125 | −131 | −189 | −295 | −314 | −279 |
| Profit before tax | 90 | 636 | 661 | 308 | 227 | 399 | 1 152 | 495 | 685 | 374 | −969 | 204 |
| Tax | 24 | 131 | 144 | 51 | 29 | 88 | 254 | 109 | 151 | 82 | −213 | 45 |
| Net profit | 66 | 506 | 518 | 257 | 198 | 311 | 899 | 386 | 534 | 292 | −756 | 159 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 786 | 13 227 | 12 913 | 12 647 | 12 373 | 12 351 | 13 134 | 12 866 | 13 032 | 12 824 | 12 522 | 12 627 |
| Equity | 2 575 | 2 732 | 2 845 | 2 937 | 3 123 | 3 434 | 4 333 | 4 719 | 5 253 | 5 545 | 5 467 | 5 370 |
| Long-term debt | 11 112 | 10 014 | 9 523 | 9 422 | 9 013 | 8 624 | 8 552 | 8 002 | 7 585 | 7 161 | 6 839 | 6 812 |
| Short-term debt | 98 | 482 | 545 | 287 | 236 | 293 | 249 | 145 | 194 | 118 | 215 | 445 |
| Total debt | 11 211 | 10 496 | 10 068 | 9 709 | 9 250 | 8 917 | 8 801 | 8 147 | 7 779 | 7 279 | 7 054 | 7 257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Deputy Member | Deputy Member | 2021 | — | — |
OJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
As Thor Dahl | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Lepperød Marstein | Deputy Member | 0 companies |
| Ole Jacob Skjelberg | Chief Executive Officer | 0 companies |
| Morten Kjeldby | Chief Executive Officer | 0 companies |
| Einar Andreas Sissener | Chairman | 0 companies |