| Revenue | NOK 81,9M | +18% |
| EBITDA | NOK 14,6M | +52% |
| Net profit | NOK 11M | +65% |
| Total assets | NOK 25,9M | +31% |
| Equity | NOK 2,6M | -16% |
| Employees | 47 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 431 | 44 499 | 42 709 | 43 324 | 42 598 | 44 792 | 45 859 | 47 901 | 49 043 | 50 079 | 49 735 | 51 719 | 38 256 | 47 592 | 63 433 | 69 354 | 81 880 |
| Staff expenses | −14 246 | −13 991 | −13 464 | −13 796 | −13 719 | −14 309 | −14 690 | −15 093 | −15 335 | −15 545 | −15 387 | −15 986 | −11 993 | −14 216 | −20 566 | −22 921 | −26 229 |
| EBITDA | 7 445 | 7 011 | 6 700 | 6 648 | 5 005 | 6 403 | 6 745 | 6 490 | 6 838 | 6 343 | 6 388 | 7 690 | 4 633 | 8 289 | 9 408 | 9 606 | 14 588 |
| Depreciation & amort. | −2 506 | −2 488 | −2 319 | −1 899 | −1 872 | −898 | −1 744 | −1 949 | −1 846 | −1 754 | −1 557 | −1 366 | −1 220 | −1 175 | −1 245 | −1 653 | −1 174 |
| EBIT | 4 939 | 4 523 | 4 381 | 4 749 | 3 133 | 5 505 | 5 001 | 4 541 | 4 992 | 4 589 | 4 831 | 6 325 | 3 413 | 7 115 | 8 163 | 7 953 | 13 414 |
| Net financials | 92 | −17 | 87 | 191 | 156 | 131 | −69 | −75 | −32 | 15 | 37 | 96 | 67 | 92 | 528 | 604 | 717 |
| Profit before tax | 5 031 | 4 506 | 4 468 | 4 940 | 3 289 | 5 636 | 4 931 | 4 466 | 4 960 | 4 604 | 4 869 | 6 421 | 3 480 | 7 207 | 8 691 | 8 557 | 14 131 |
| Tax | 1 418 | 1 267 | 1 254 | 1 400 | 945 | 1 624 | 1 346 | 1 184 | 1 236 | 1 116 | 1 118 | 1 417 | 769 | 1 589 | 1 914 | 1 886 | 3 109 |
| Net profit | 3 613 | 3 239 | 3 214 | 3 540 | 2 344 | 4 012 | 3 585 | 3 282 | 3 724 | 3 489 | 3 750 | 5 004 | 2 711 | 5 618 | 6 777 | 6 671 | 11 023 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 718 | 17 350 | 14 808 | 14 787 | 9 741 | 11 744 | 17 931 | 16 691 | 16 286 | 15 017 | 13 950 | 15 402 | 14 198 | 20 937 | 29 755 | 19 772 | 25 853 |
| Equity | 2 510 | 2 499 | 2 213 | 2 259 | 1 003 | 3 015 | 3 000 | 2 681 | 2 706 | 2 706 | 2 707 | 6 961 | 9 672 | 14 540 | 3 379 | 3 050 | 2 573 |
| Long-term debt | 5 452 | 4 396 | 3 151 | 2 100 | 0 | 0 | 5 287 | 4 617 | 3 608 | 2 537 | 1 453 | 379 | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 756 | 10 454 | 9 444 | 10 428 | 8 738 | 8 729 | 9 644 | 9 393 | 9 973 | 9 774 | 9 790 | 8 062 | 4 483 | 6 397 | 26 376 | 16 722 | 23 281 |
| Total debt | 16 208 | 14 851 | 12 595 | 12 528 | 8 738 | 8 729 | 14 932 | 14 010 | 13 580 | 12 310 | 11 243 | 8 441 | 4 526 | 6 397 | 26 376 | 16 722 | 23 281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Olfa Holding As | Company | 25.0% | 25.0% | 2024 |
Gelatho As | Company | 25.0% | 25.0% | 2024 |
Rodape As | Company | 25.0% | 25.0% | 2024 |
| Individual | 14.0% | 14.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Fallmyr | Chief Executive Officer | 0 companies |
| Magnus Gjerstad Knutsen | Chief Executive Officer | 0 companies |
| Roger Halshamn | Board of Directors | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Chairman | 0 companies |