| Revenue | NOK 21,4M | +16% |
| EBITDA | NOK -764K | -196% |
| Net profit | NOK -1,8M | -1065% |
| Total assets | NOK 54,1M | -4% |
| Equity | NOK 47M | -4% |
| Employees | 9 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 334 | 54 454 | 56 232 | 60 418 | 70 616 | 75 334 | 77 610 | 74 095 | 2 883 | 2 920 | 2 974 | 18 777 | 18 416 | 21 400 |
| Staff expenses | −33 973 | −38 148 | −39 549 | −36 875 | −48 813 | −50 490 | −54 436 | −55 417 | −382 | −472 | −476 | −8 843 | −10 702 | −11 786 |
| EBITDA | 9 742 | 3 450 | 4 272 | 10 170 | 8 179 | 1 017 | 2 400 | −1 887 | 2 184 | 1 944 | 1 640 | 1 577 | −258 | −764 |
| Depreciation & amort. | −1 758 | −1 687 | −1 568 | −1 206 | −1 196 | −1 461 | −1 692 | −2 015 | −1 423 | −1 395 | −1 372 | −1 438 | −170 | −237 |
| EBIT | 7 984 | 1 763 | 2 704 | 8 964 | 6 983 | −444 | 707 | −3 902 | 761 | 549 | 268 | 139 | −428 | −1 001 |
| Net financials | 493 | 842 | 806 | 803 | 597 | 301 | 393 | 402 | 146 | 10 | 5 | 44 | 613 | −786 |
| Profit before tax | 8 477 | 2 605 | 3 511 | 9 767 | 7 580 | −143 | 1 100 | −3 500 | 907 | 560 | 273 | 183 | 185 | −1 787 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 8 477 | 2 605 | 3 511 | 9 767 | 7 580 | −143 | 1 100 | −3 500 | 907 | 560 | 273 | 183 | 185 | −1 787 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 876 | 54 045 | 58 233 | 65 114 | 77 942 | 83 147 | 86 362 | 82 614 | 47 798 | 48 265 | 49 151 | 56 075 | 56 518 | 54 076 |
| Equity | 39 602 | 42 206 | 45 717 | 55 484 | 63 064 | 62 921 | 64 021 | 46 659 | 47 566 | 48 126 | 48 398 | 48 581 | 48 766 | 46 979 |
| Long-term debt | −2 724 | 0 | 0 | 0 | 0 | 0 | 9 806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 550 | 8 385 | 7 593 | 7 932 | 9 366 | 12 431 | 12 536 | 8 499 | 232 | 140 | 752 | 2 198 | 2 901 | 2 491 |
| Total debt | 6 550 | 8 385 | 7 593 | 7 932 | 9 366 | 12 431 | 22 341 | 8 499 | 232 | 140 | 752 | 2 198 | 2 901 | 2 491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Deputy Member | Deputy Member | 2021 | — | — |
HK Deputy Member | Deputy Member | 2018 | — | — |
OK Deputy Member | Deputy Member | 2018 | — | — |
MM Deputy Member | Deputy Member | 2022 | — | — |
MG Deputy Member | Deputy Member | 2022 | — | — |
JW Deputy Member | Deputy Member | 2022 | — | — |
LA Deputy Member | Deputy Member | 2021 | — | — |
ST Deputy Member | Deputy Member | 2018 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TE Deputy Member | Deputy Member | 2022 | — | — |
SJ Deputy Member | Deputy Member | 2022 | — | — |
GH Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hamar Kommune | Company | 33.2% | 33.2% | 2024 |
Ringsaker Kommune | Company | 29.7% | 29.7% | 2024 |
Stange Kommune | Company | 17.0% | 17.0% | 2024 |
Innlandet Fylkeskommune | Company | 13.6% | 13.6% | 2024 |
Løten Kommune | Company | 6.4% | 6.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Vegard Kløvstad | Deputy Member | 0 companies |
| Hege Knatterud Nordtorp | Deputy Member | 0 companies |
| Ola Källgren Rønningsbakken | Deputy Member | 0 companies |
| Mona Myrvang Nygaard | Deputy Member | 0 companies |
| Marte Guldbrandsen | Deputy Member | 0 companies |
| Jon Wilhelm Espesæter Eklund | Deputy Member | 0 companies |
| Liv Anne Ilsaas | Deputy Member | 0 companies |
| Stein Tore Enger | Deputy Member | 0 companies |
| Erik Skramstad Uthus | Chief Executive Officer | 0 companies |
| Tom Egil Sortåsstuen Lien | Deputy Member | 0 companies |
| Siw-Randi Junge Aarebrot | Deputy Member | 0 companies |
| Geir Habberstad | Deputy Member | 0 companies |
| Kari Bergsholm | Board of Directors | 0 companies |
| Gunnar Alu | Deputy Chairman | 0 companies |
| Erik Ringnes | Chairman | 0 companies |
| Kirsti Mengshoel | Board of Directors | 0 companies |
| Mari Trønnblom Skjærstad | Board of Directors | 0 companies |
| Stig Ranjit Dayanandan | Board of Directors | 0 companies |
| Anne Olen Aasen | Deputy Chairman | 0 companies |
| Roger Nilssen | Deputy Chairman | 0 companies |
| Olav Rønningen | Chairman | 0 companies |
| Lise Gurine Gleditsch | Board of Directors | 0 companies |
| Eva Søgnebotten | Board of Directors | 0 companies |
| Nina Elise Stokke Tronsrud | Chairman | 0 companies |
| Laila Jenssveen | Board of Directors | 0 companies |