| Revenue | NOK 775,4M | -4% |
| EBITDA | NOK 122,3M | +3% |
| Net profit | NOK 117,7M | +6% |
| Total assets | NOK 1,2B | +34% |
| Equity | NOK 503,9M | +10% |
| Employees | 209 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 689 623 | 486 864 | 791 604 | 561 729 | 608 338 | 790 469 | 762 134 | 508 622 | 516 097 | 398 387 | 452 744 | 568 973 | 540 564 | 480 636 | 477 720 | 697 176 | 809 701 | 775 392 |
| Staff expenses | −0 | −179 488 | −186 512 | −245 417 | −247 135 | −0 | −0 | −139 318 | −0 | −217 173 | −205 764 | −210 103 | −0 | −0 | −0 | −0 | −235 942 | −250 400 | −0 |
| EBITDA | 0 | 90 618 | 16 459 | 111 782 | −50 442 | −146 005 | −45 942 | −79 123 | −62 975 | −32 974 | −93 465 | 16 971 | 41 340 | 35 976 | 3 103 | −18 270 | 75 094 | 118 961 | 122 285 |
| Depreciation & amort. | −0 | −19 082 | −9 812 | −43 777 | −20 644 | −17 883 | −16 232 | −17 458 | −6 296 | −6 270 | −5 298 | −5 351 | −4 780 | −5 060 | −6 059 | −6 366 | −5 932 | −5 933 | −5 388 |
| EBIT | 0 | 71 536 | 6 647 | 68 005 | −71 086 | −163 887 | −62 175 | −96 581 | −69 271 | −39 244 | −98 763 | 11 621 | 36 560 | 30 916 | −2 956 | −24 636 | 69 162 | 113 029 | 116 897 |
| Net financials | 0 | 18 181 | −34 161 | −3 327 | −4 091 | −20 117 | −17 208 | −27 352 | −150 438 | 22 443 | 1 440 | −13 401 | −31 149 | 1 129 | 2 686 | −45 306 | 7 814 | 24 036 | 23 152 |
| Profit before tax | 0 | 89 717 | −27 514 | 59 723 | −76 976 | −184 004 | −79 382 | −123 933 | −219 709 | −16 802 | −97 323 | −1 780 | 5 411 | 32 045 | −271 | −69 942 | 76 976 | 137 064 | 140 048 |
| Tax | −0 | 25 035 | −5 808 | 16 593 | −24 476 | −52 393 | −21 786 | −30 873 | −59 658 | 5 990 | −20 024 | 2 209 | 3 195 | 6 654 | −0 | −0 | 16 744 | 25 833 | −0 |
| Net profit | 0 | 64 682 | −21 706 | 43 130 | −52 500 | −131 611 | −57 596 | −93 059 | −160 051 | −22 792 | −77 299 | −3 989 | 2 215 | 25 392 | 406 | −53 817 | 60 232 | 111 231 | 117 674 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 614 547 | 740 071 | 653 911 | 525 620 | 637 076 | 862 501 | 833 486 | 1 083 992 | 708 417 | 730 835 | 729 030 | 460 663 | 588 663 | 746 354 | 834 260 | 1 084 074 | 874 618 | 1 170 552 |
| Equity | — | 94 001 | 142 067 | 184 773 | 134 215 | 2 604 | 195 008 | 146 274 | 235 008 | 234 461 | 200 178 | 257 490 | 259 705 | 285 097 | 340 188 | 286 371 | 346 603 | 457 835 | 503 852 |
| Long-term debt | 0 | 224 412 | 205 292 | −3 129 | −6 365 | 1 748 | 2 372 | 0 | 2 102 | 0 | 0 | 0 | 9 755 | 8 209 | 6 348 | 3 556 | 0 | 2 711 | 6 499 |
| Short-term debt | 0 | 293 243 | 386 332 | 439 898 | 382 873 | 631 821 | 665 121 | 683 912 | 846 882 | 468 895 | 521 712 | 463 512 | 191 203 | 295 358 | 399 818 | 544 333 | 735 576 | 413 644 | 660 200 |
| Total debt | 0 | 517 655 | 591 624 | 466 009 | 385 039 | 633 569 | 667 493 | 683 912 | 848 984 | 468 895 | 521 712 | 463 512 | 200 957 | 303 566 | 406 166 | 547 889 | 735 576 | 416 355 | 666 699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Deputy Member | Deputy Member | 2024 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Roxar As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Seth Christian Stohlmann | Deputy Member | 0 companies |
| Jan Inge Ellingsen | Chief Executive Officer | 0 companies |
| Linnea Ida Ekenberg | Board of Directors | 0 companies |
| Monica Fjereide | Board of Directors | 0 companies |
| Geir Aanensen | Chairman | 0 companies |
| Lars Anders Ruden | Board of Directors | 0 companies |
| Terje Nødland | Board of Directors | 0 companies |
| Stine Jæger Alvær | Board of Directors | 0 companies |
| Svein Eirik Monge | Board of Directors | 0 companies |