| Revenue | NOK 823,2M | -2% |
| EBITDA | NOK 95,6M | +1% |
| Net profit | NOK 25,3M | -8% |
| Total assets | NOK 4,4B | +0% |
| Equity | NOK 4,2B | +0% |
| Employees | 412 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 433 | 226 517 | 298 806 | 299 192 | 358 483 | 781 821 | 767 116 | 691 091 | 719 324 | 836 930 | 823 204 |
| Staff expenses | −104 565 | −111 641 | −128 497 | −122 974 | −130 345 | −407 936 | −416 637 | −400 845 | −403 090 | −488 542 | −494 999 |
| EBITDA | 28 578 | 31 287 | 63 121 | 63 206 | 66 733 | 109 339 | 160 338 | 75 428 | 82 482 | 94 189 | 95 567 |
| Depreciation & amort. | −27 214 | −29 842 | −45 290 | −47 835 | −50 617 | −76 933 | −130 646 | −47 843 | −52 597 | −57 932 | −65 077 |
| EBIT | 1 364 | 1 445 | 17 831 | 15 371 | 16 117 | 32 405 | 29 692 | 27 585 | 29 885 | 36 256 | 30 490 |
| Net financials | 20 027 | 270 470 | 40 499 | −319 687 | −296 205 | −124 238 | −102 346 | 198 190 | 150 | −303 | 780 |
| Profit before tax | 21 391 | 271 916 | 58 330 | −304 316 | −280 088 | −91 833 | −72 654 | 225 775 | 30 035 | 35 954 | 31 270 |
| Tax | 20 223 | 83 029 | 41 357 | 12 748 | 6 356 | 3 725 | 8 244 | 14 030 | 7 929 | 8 535 | 5 945 |
| Net profit | 1 167 | 188 886 | 16 973 | −317 064 | −286 444 | −95 558 | −80 898 | 211 745 | 22 106 | 27 419 | 25 325 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 350 685 | 3 820 677 | 3 796 807 | 3 445 435 | 3 348 298 | 3 300 429 | 3 190 768 | 2 989 192 | 2 957 306 | 4 407 353 | 4 398 638 |
| Equity | 3 252 742 | 3 441 628 | 3 458 601 | 3 141 537 | 2 855 093 | 2 759 535 | 2 639 637 | 2 760 182 | 2 755 768 | 4 183 187 | 4 189 012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 865 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 496 | 375 933 | 335 238 | 294 926 | 482 378 | 536 029 | 551 131 | 227 185 | 199 115 | 220 027 | 205 972 |
| Total debt | 0 | 375 933 | 335 238 | 303 898 | 493 205 | 540 894 | 551 131 | 227 185 | 199 115 | 220 027 | 205 972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Varner Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stein Marius Varner | Chief Executive Officer | 0 companies |
| Joakim Varner | Board of Directors | 0 companies |
| Petter Varner | Chairman | 0 companies |