| Revenue | NOK 19M | +17% |
| EBITDA | NOK 2,3M | +19% |
| Net profit | NOK 1,7M | +39% |
| Total assets | NOK 13,8M | -2% |
| Equity | NOK 4,9M | +43% |
| Employees | 12 | — |
| Item | 2008 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 892 | 4 777 | 4 479 | 4 288 | 6 581 | 6 895 | 6 598 | 6 851 | 6 438 | 6 131 | 7 162 | 5 478 | 8 159 | 16 273 | 19 007 |
| Staff expenses | −548 | −542 | −503 | −953 | −1 185 | −1 323 | −1 123 | −1 261 | −1 489 | −1 505 | −1 455 | −1 163 | −1 753 | −2 325 | −2 750 |
| EBITDA | 258 | −207 | 187 | 112 | −407 | −95 | −72 | 113 | −367 | −616 | −181 | 175 | 35 | 1 957 | 2 336 |
| Depreciation & amort. | −25 | −31 | −21 | −28 | −34 | −30 | −20 | −14 | −120 | −112 | −118 | −143 | −387 | −429 | −346 |
| EBIT | 233 | −238 | 166 | 84 | −441 | −126 | −92 | 99 | −487 | −728 | −299 | 31 | −352 | 1 528 | 1 990 |
| Net financials | −83 | −88 | −92 | −61 | −54 | −43 | 1 595 | 141 | 111 | 680 | 1 190 | −123 | −210 | −338 | −338 |
| Profit before tax | 150 | −325 | 74 | 23 | −495 | −169 | 1 504 | 240 | −375 | −47 | 892 | −91 | −562 | 1 190 | 1 651 |
| Tax | 35 | −102 | 10 | −0 | −150 | 268 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 116 | −224 | 64 | 23 | −344 | −437 | 1 504 | 240 | −375 | −47 | 892 | −91 | −562 | 1 190 | 1 651 |
| Item | 2008 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 173 | 3 527 | 3 367 | 3 746 | 3 417 | 3 082 | 4 672 | 5 069 | 6 558 | 6 242 | 5 122 | 5 403 | 11 893 | 14 078 | 13 762 |
| Equity | 1 423 | 1 428 | 1 492 | 1 516 | 1 171 | 735 | 2 238 | 2 478 | 2 103 | 2 056 | 2 947 | 2 856 | 2 219 | 3 409 | 4 879 |
| Long-term debt | 668 | 0 | 0 | 1 155 | 1 058 | 978 | 891 | 1 338 | 3 006 | 2 507 | 1 420 | 1 280 | 2 790 | 2 577 | 2 359 |
| Short-term debt | 1 081 | 695 | 590 | 1 075 | 1 188 | 1 370 | 1 543 | 1 253 | 1 449 | 1 679 | 755 | 1 267 | 6 884 | 8 092 | 6 524 |
| Total debt | 1 749 | 2 099 | 1 874 | 2 230 | 2 246 | 2 347 | 2 434 | 2 591 | 4 455 | 4 186 | 2 175 | 2 547 | 9 675 | 10 669 | 8 883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
IM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Korsvoll Maskin As | Company | 49.9% | 49.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Hagen | Chief Executive Officer | 0 companies |
| Ivar Michal Ulekleiv | Chief Executive Officer | 0 companies |
| Bjørn Dahlen | Deputy Chairman | 0 companies |
| Knut Egil Rykhus | Board of Directors | 0 companies |
| Ole Magne Brekken | Board of Directors | 0 companies |
| Ole Anders Moldal | Board of Directors | 0 companies |
| Ola Håkon Korsvoll | Chairman | 0 companies |
| Kjell Arne Svane Steinhovden | Board of Directors | 0 companies |