| Revenue | NOK 31,1M | +8% |
| EBITDA | NOK 78K | +107% |
| Net profit | NOK 49K | +104% |
| Total assets | NOK 5,6M | +11% |
| Equity | NOK 764K | +7% |
| Employees | 25 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 10 473 | 9 745 | 13 110 | 13 099 | 17 895 | 17 907 | 16 442 | 26 509 | 27 596 | 31 094 | 27 657 | 29 205 | 31 016 | 32 765 | 34 820 | 28 728 | 31 090 |
| Staff expenses | −0 | −4 876 | −3 248 | −4 207 | −4 535 | −6 037 | −7 532 | −6 924 | −8 458 | −9 890 | −10 542 | −9 663 | −10 306 | −12 410 | −13 126 | −13 835 | −11 253 | −11 266 |
| EBITDA | 0 | 305 | 1 785 | 639 | 896 | 1 455 | 89 | 222 | 4 727 | 3 657 | 3 699 | 1 742 | 1 266 | 1 622 | 458 | −690 | −1 183 | 78 |
| Depreciation & amort. | −0 | −209 | −165 | −125 | −65 | −48 | −5 | −1 | −0 | −23 | −124 | −176 | −203 | −202 | −227 | −86 | −62 | −56 |
| EBIT | 0 | 96 | 1 620 | 514 | 831 | 1 407 | 84 | 221 | 4 727 | 3 635 | 3 575 | 1 566 | 1 064 | 1 419 | 231 | −777 | −1 245 | 22 |
| Net financials | 0 | −44 | −53 | −49 | −13 | 16 | 5 | −10 | 22 | 28 | 7 | −8 | −13 | −2 | 28 | 3 | 14 | 27 |
| Profit before tax | 0 | 52 | 1 567 | 465 | 818 | 1 423 | 89 | 211 | 4 748 | 3 663 | 3 583 | 1 559 | 1 050 | 1 417 | 259 | −773 | −1 231 | 49 |
| Tax | −0 | −0 | 387 | 140 | 236 | 405 | 34 | 64 | 1 289 | 938 | 878 | 410 | 274 | 349 | 32 | −0 | −0 | −0 |
| Net profit | 0 | 52 | 1 180 | 325 | 582 | 1 018 | 54 | 147 | 3 460 | 2 725 | 2 705 | 1 148 | 777 | 1 069 | 227 | −773 | −1 231 | 49 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 565 | 2 453 | 2 440 | 2 829 | 4 374 | 3 567 | 4 415 | 8 648 | 9 141 | 10 064 | 8 185 | 7 881 | 9 544 | 10 218 | 6 362 | 5 082 | 5 628 |
| Equity | — | −63 | 434 | 244 | 283 | 472 | 362 | 209 | 1 169 | 1 994 | 2 799 | 3 147 | 3 924 | 4 992 | 2 719 | 1 946 | 715 | 764 |
| Long-term debt | 0 | 420 | 331 | 27 | 23 | 0 | 0 | 0 | 24 | 0 | 34 | 15 | 136 | 110 | 143 | 111 | 77 | 42 |
| Short-term debt | 0 | 2 208 | 1 688 | 2 168 | 2 523 | 3 901 | 3 205 | 4 206 | 7 455 | 7 147 | 7 232 | 5 023 | 3 821 | 4 442 | 7 356 | 4 306 | 4 289 | 4 822 |
| Total debt | 0 | 2 628 | 2 019 | 2 195 | 2 546 | 3 901 | 3 205 | 4 206 | 7 479 | 7 147 | 7 265 | 5 038 | 3 958 | 4 552 | 7 499 | 4 417 | 4 366 | 4 864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frantzen Holding & Invest As | Company | 90.0% | 90.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Drude Merethe Herdlevær | Chief Executive Officer | 0 companies |
| Jan Kenneth Frantzen Nordvik | Chief Executive Officer | 0 companies |
| Thomas Noremark Knappskog | Chief Executive Officer | 0 companies |
| Tim Christian Smistad | Chairman | 0 companies |
| Irene Angelskår | Board of Directors | 0 companies |