| Revenue | NOK 5,4M | +4% |
| EBITDA | NOK 149K | +178% |
| Net profit | NOK -15K | +92% |
| Total assets | NOK 2,1M | +29% |
| Equity | NOK 1,2M | +179% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 216 | 3 298 | 3 219 | 3 213 | 3 349 | 3 201 | 3 764 | 4 002 | 4 291 | 4 207 | 4 258 | 4 444 | 5 063 | 5 012 | 4 871 | 5 175 | 5 394 |
| Staff expenses | −420 | −439 | −421 | −376 | −385 | −456 | −512 | −602 | −659 | −708 | −697 | −719 | −770 | −936 | −909 | −960 | −862 |
| EBITDA | −47 | −30 | 20 | 93 | 142 | 7 | 214 | 121 | −182 | 21 | 82 | 81 | 194 | −87 | −115 | −192 | 149 |
| Depreciation & amort. | −20 | −24 | −21 | −28 | −22 | −22 | −41 | −38 | −70 | −73 | −73 | −54 | −38 | −40 | −45 | −44 | −42 |
| EBIT | −67 | −54 | −1 | 65 | 120 | −15 | 173 | 83 | −253 | −52 | 9 | 28 | 156 | −128 | −161 | −235 | 107 |
| Net financials | −20 | −21 | −25 | −27 | −22 | −19 | −36 | −34 | 455 | −30 | −25 | −19 | −19 | −16 | −27 | −46 | −58 |
| Profit before tax | −87 | −75 | −26 | 39 | 98 | −34 | 137 | 49 | 202 | −82 | −16 | 9 | 137 | −144 | −187 | −282 | 49 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 6 | −0 | −91 | 0 | 2 | 30 | 35 | −108 | −91 | 63 |
| Net profit | −87 | −75 | −26 | 39 | 98 | −34 | 137 | 43 | 202 | 9 | −17 | 7 | 107 | −179 | −80 | −191 | −15 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 840 | 792 | 851 | 879 | 918 | 1 275 | 1 328 | 1 317 | 1 503 | 1 503 | 1 327 | 1 320 | 1 461 | 1 354 | 1 385 | 1 650 | 2 124 |
| Equity | 38 | 305 | 279 | 318 | 415 | 381 | 518 | 561 | 763 | 772 | 756 | 763 | 870 | 691 | 612 | 421 | 1 172 |
| Long-term debt | 282 | 265 | 246 | 227 | 207 | 486 | 470 | 454 | 436 | 417 | 293 | 265 | 235 | 203 | 169 | 474 | 435 |
| Short-term debt | 520 | 222 | 325 | 334 | 296 | 408 | 339 | 302 | 304 | 314 | 278 | 292 | 357 | 461 | 604 | 755 | 518 |
| Total debt | 802 | 487 | 572 | 561 | 503 | 894 | 809 | 756 | 740 | 731 | 571 | 557 | 592 | 663 | 773 | 1 229 | 952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GG Deputy Member | Deputy Member | 2022 | — | — |
PJ Deputy Member | Deputy Member | 2022 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JR Deputy Member | Deputy Member | 2024 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
OT Deputy Member | Deputy Member | 2015 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2023 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Feios Bygdalag | Company | 67.8% | 67.8% | 2024 |
Sogn Sparebank | Company | 2.3% | 2.3% | 2024 |
Vangsnes Maskin As | Company | 3.8% | 3.8% | 2024 |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.1% | 1.1% | 2022 | |
| Individual | 0.1% | 0.1% | 2024 | |
| Individual | 0.1% | 0.1% | 2024 | |
| Individual | 0.1% | 0.1% | 2024 | |
| Individual | 0.1% | 0.1% | 2024 | |
| Individual | 0.3% | 0.3% | 2024 | |
| Individual | 0.1% | 0.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnhild Grøthe Rinde | Deputy Member | 0 companies |
| Paul John Townsend | Deputy Member | 0 companies |
| Johanna Wilhelmina Morel | Chief Executive Officer | 0 companies |
| Jaran Rinde Berdal | Deputy Member | 0 companies |
| Marte Engesæth | Chief Executive Officer | 0 companies |
| Oskar Tveit | Deputy Member | 0 companies |
| Tautvydas Kasiuba | Chief Executive Officer | 0 companies |
| Kristian Dvergedal Sætre | Deputy Chairman | 0 companies |
| Tor Feidje | Deputy Chairman | 0 companies |
| Frida Berdal | Board of Directors | 0 companies |
| Hanne Marie Malmedal Eriksen | Chairman | 0 companies |
| Espen Tveit Lunde | Board of Directors | 0 companies |
| Marte Engesæth Grindheim | Board of Directors | 0 companies |
| Ivar Feidje Hjortland | Board of Directors | 0 companies |
| Kristian Steinset Teigen | Board of Directors | 0 companies |
| Marianne Hove Harbakk | Board of Directors | 0 companies |
| Jaran Øyre Rinde | Board of Directors | 0 companies |