| Revenue | NOK 162,7M | -17% |
| EBITDA | NOK 4,7M | -18% |
| Net profit | NOK 3,5M | -14% |
| Total assets | NOK 56M | -12% |
| Equity | NOK 20,6M | +7% |
| Employees | 108 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 912 | 52 460 | 55 150 | 57 234 | 61 588 | 65 092 | 82 393 | 87 574 | 99 553 | 106 300 | 120 150 | 112 927 | 131 042 | 157 748 | 195 421 | 162 739 |
| Staff expenses | −23 307 | −24 227 | −27 422 | −29 050 | −31 343 | −34 687 | −39 449 | −44 276 | −48 370 | −52 942 | −57 829 | −56 256 | −61 830 | −72 982 | −82 954 | −82 695 |
| EBITDA | 5 189 | 5 492 | 2 279 | 3 004 | 4 427 | 3 838 | 4 899 | 5 166 | 4 865 | 4 219 | 7 037 | 5 675 | 5 148 | 8 223 | 5 803 | 4 747 |
| Depreciation & amort. | −273 | −241 | −179 | −143 | −126 | −138 | −59 | −158 | −308 | −287 | −199 | −274 | −295 | −195 | −68 | −0 |
| EBIT | 4 916 | 5 251 | 2 101 | 2 861 | 4 301 | 3 700 | 4 841 | 5 009 | 4 557 | 3 932 | 6 837 | 5 401 | 4 853 | 8 028 | 5 735 | 4 747 |
| Net financials | −197 | −67 | −249 | 123 | −130 | −86 | −149 | −93 | −118 | −47 | −98 | −104 | −143 | −149 | −319 | −259 |
| Profit before tax | 4 719 | 5 184 | 1 851 | 2 984 | 4 170 | 3 614 | 4 692 | 4 915 | 4 439 | 3 885 | 6 739 | 5 297 | 4 710 | 7 879 | 5 416 | 4 488 |
| Tax | 1 298 | 1 438 | 518 | 837 | 1 154 | 976 | 1 212 | 1 222 | 1 054 | 872 | 1 483 | 1 167 | 1 036 | 1 733 | 1 315 | 981 |
| Net profit | 3 421 | 3 746 | 1 333 | 2 147 | 3 017 | 2 638 | 3 480 | 3 693 | 3 385 | 3 012 | 5 256 | 4 130 | 3 674 | 6 146 | 4 101 | 3 507 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 493 | 21 546 | 21 293 | 19 959 | 20 338 | 22 544 | 25 597 | 26 390 | 28 724 | 31 050 | 33 608 | 40 976 | 40 813 | 52 669 | 63 970 | 55 993 |
| Equity | 4 261 | 4 335 | 5 396 | 5 543 | 5 859 | 6 197 | 7 201 | 8 611 | 10 297 | 10 309 | 12 415 | 13 546 | 14 719 | 17 727 | 19 327 | 20 589 |
| Long-term debt | 3 666 | 1 361 | 0 | 1 104 | 374 | 276 | 686 | 170 | 274 | 455 | 272 | 15 | 588 | 937 | 5 312 | 4 111 |
| Short-term debt | 16 566 | 15 850 | 14 682 | 13 312 | 14 105 | 16 071 | 17 710 | 17 608 | 18 153 | 20 286 | 20 921 | 27 416 | 25 506 | 34 006 | 39 331 | 31 293 |
| Total debt | 20 232 | 17 211 | 15 898 | 14 416 | 14 479 | 16 347 | 18 396 | 17 778 | 18 427 | 20 741 | 21 193 | 27 431 | 26 094 | 34 943 | 44 643 | 35 404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AA Deputy Member | Deputy Member | 2020 | — | — |
NE Deputy Member | Deputy Member | 2023 | — | — |
SA Deputy Member | Deputy Member | 2025 | — | — |
IK Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Proxter As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Johansen | Chief Executive Officer | 0 companies |
| Alfred Antonsen | Deputy Member | 0 companies |
| Nicolai Engdahl Flåt | Deputy Member | 0 companies |
| Sverre Andås | Deputy Member | 0 companies |
| Inge Knutsen | Deputy Member | 0 companies |
| Trygve Holtskog | Chairman | 0 companies |
| Thor Gunnar Åsheim | Board of Directors | 0 companies |
| Christer Lage Linder | Board of Directors | 0 companies |
| Trond Eretveit | Board of Directors | 0 companies |
| Janne Storm Pettersen | Board of Directors | 0 companies |
| Marit Løvland | Board of Directors | 0 companies |
| Terje Lian | Board of Directors | 0 companies |