| Revenue | NOK 410K | +18% |
| EBITDA | NOK 402K | +700% |
| Net profit | NOK 109K | +170% |
| Total assets | NOK 3,5M | -1% |
| Equity | NOK 564K | +24% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 150 | 240 | 330 | 299 | 287 | 272 | 349 | 399 | 390 | 390 | 390 | 390 | 390 | 430 | 346 | 410 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −5 | −5 | 5 |
| EBITDA | 86 | 128 | 225 | 268 | 285 | 237 | 249 | 308 | 327 | 185 | 286 | 71 | 334 | 242 | 284 | 50 | 402 |
| Depreciation & amort. | −36 | −36 | −36 | −36 | −36 | −36 | −36 | −36 | −42 | −53 | −53 | −57 | −65 | −73 | −73 | −73 | −69 |
| EBIT | 50 | 92 | 189 | 232 | 249 | 201 | 213 | 272 | 285 | 132 | 233 | 14 | 270 | 169 | 211 | −22 | 333 |
| Net financials | −238 | −197 | −191 | −200 | −193 | −162 | −157 | −129 | −132 | −125 | −123 | −137 | −139 | −120 | −123 | −177 | −193 |
| Profit before tax | −189 | −106 | −2 | 33 | 56 | 39 | 56 | 143 | 153 | 6 | 110 | −123 | 131 | 50 | 88 | −200 | 140 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 48 | 34 | 57 | −2 | 21 | −27 | 29 | 11 | 19 | −44 | 31 |
| Net profit | −189 | −106 | −2 | 33 | 56 | 39 | 7 | 109 | 96 | 8 | 88 | −96 | 102 | 39 | 69 | −156 | 109 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 033 | 3 004 | 2 964 | 2 982 | 2 931 | 2 884 | 3 045 | 2 955 | 3 907 | 3 836 | 3 881 | 3 630 | 3 634 | 3 567 | 3 799 | 3 527 | 3 479 |
| Equity | −32 | −137 | — | −106 | −51 | −12 | 195 | 304 | 401 | 408 | 497 | 401 | 503 | 541 | 610 | 454 | 564 |
| Long-term debt | 2 995 | 3 072 | 0 | 0 | 2 870 | 2 784 | 2 738 | 2 628 | 3 454 | 3 365 | 3 289 | 3 174 | 3 114 | 3 026 | 3 018 | 2 967 | 2 808 |
| Short-term debt | 70 | 70 | 98 | 145 | 112 | 112 | 112 | 23 | 52 | 63 | 95 | 55 | 17 | 0 | 171 | 106 | 106 |
| Total debt | 3 065 | 3 141 | 3 103 | 3 088 | 2 982 | 2 896 | 2 849 | 2 650 | 3 506 | 3 427 | 3 384 | 3 230 | 3 131 | 3 026 | 3 189 | 3 073 | 2 915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T Man Group As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Solberg | Deputy Member | 0 companies |
| Frank Olav Valle | Chairman | 0 companies |