| Revenue | NOK 63,2M | -2% |
| EBITDA | NOK 8M | -30% |
| Net profit | NOK 6,7M | -28% |
| Total assets | NOK 29,3M | -10% |
| Equity | NOK 19,8M | +51% |
| Employees | 22 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 651 | 27 620 | 20 468 | 23 101 | 12 870 | 18 150 | 16 041 | 21 313 | 33 042 | 38 116 | 31 600 | 39 101 | 48 425 | 62 838 | 51 860 | 62 598 | 64 240 | 63 220 |
| Staff expenses | −4 699 | −6 669 | −7 198 | −8 896 | −5 721 | −7 047 | −7 141 | −7 983 | −9 416 | −11 461 | −10 180 | −12 137 | −13 625 | −16 393 | −14 256 | −16 025 | −15 991 | −18 706 |
| EBITDA | 2 849 | 2 153 | 1 338 | −2 449 | 98 | 25 | 521 | 1 087 | 2 881 | 3 146 | 1 864 | 3 388 | 3 905 | 6 094 | 5 714 | 12 226 | 11 428 | 8 042 |
| Depreciation & amort. | −132 | −174 | −169 | −180 | −83 | −69 | −60 | −74 | −81 | −61 | −24 | −51 | −77 | −89 | −90 | −44 | −36 | −149 |
| EBIT | 2 717 | 1 979 | 1 169 | −2 629 | 15 | −44 | 461 | 1 013 | 2 800 | 3 086 | 1 840 | 3 337 | 3 828 | 6 004 | 5 624 | 12 182 | 11 392 | 7 892 |
| Net financials | 111 | 96 | −3 | −50 | −54 | −21 | −2 | 17 | −3 | −50 | −12 | 15 | −33 | −17 | −38 | −302 | 635 | 680 |
| Profit before tax | 2 828 | 2 074 | 1 166 | −2 679 | −38 | −65 | 459 | 1 031 | 2 797 | 3 036 | 1 828 | 3 352 | 3 795 | 5 987 | 5 586 | 11 881 | 12 027 | 8 573 |
| Tax | 576 | 585 | 328 | 72 | −0 | −0 | −0 | −386 | 758 | 735 | 388 | 737 | 835 | 1 317 | 1 229 | 2 801 | 2 682 | 1 886 |
| Net profit | 2 252 | 1 489 | 839 | −2 751 | −38 | −65 | 459 | 1 417 | 2 039 | 2 301 | 1 440 | 2 615 | 2 959 | 4 670 | 4 357 | 9 080 | 9 344 | 6 687 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 963 | 8 240 | 10 283 | 5 696 | 4 612 | 5 277 | 5 022 | 8 759 | 8 875 | 10 203 | 10 453 | 13 859 | 17 777 | 20 053 | 21 168 | 28 205 | 32 673 | 29 271 |
| Equity | 3 268 | 4 357 | 4 696 | 1 944 | 1 906 | 1 841 | 2 301 | 3 518 | 1 657 | 3 158 | 3 797 | 5 212 | 6 372 | 6 842 | 8 698 | 11 778 | 13 123 | 19 809 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 021 | 877 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 695 | 3 882 | 5 587 | 3 752 | 2 706 | 3 436 | 2 722 | 5 241 | 6 196 | 6 167 | 6 656 | 8 646 | 11 392 | 13 211 | 12 470 | 16 426 | 19 550 | 9 462 |
| Total debt | 7 695 | 3 882 | 5 587 | 3 752 | 2 706 | 3 436 | 2 722 | 5 241 | 7 218 | 7 045 | 6 656 | 8 646 | 11 406 | 13 211 | 12 470 | 16 426 | 19 550 | 9 462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gmh Holding As | Company | 25.0% | 25.0% | 2024 |
Hartvik Invest As | Company | 25.0% | 25.0% | 2024 |
T.N. Invest As | Company | 25.0% | 25.0% | 2024 |
B.T.M. Invest As | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Nilsen | Chief Executive Officer | 0 companies |
| Bård Thore Mikalsen | Chairman | 0 companies |
| Hartvik Hartviksen | Board of Directors | 0 companies |
| Geir Magnus Hansen | Board of Directors | 0 companies |