| Revenue | NOK 65,8M | +22% |
| EBITDA | NOK 40,9M | +203% |
| Net profit | NOK 25,6M | +492% |
| Total assets | NOK 202,5M | +12% |
| Equity | NOK 66,7M | +29% |
| Employees | 5 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 651 | 126 799 | 97 245 | 0 | 0 | 77 530 | 80 491 | 76 617 | 71 418 | 86 590 | 84 109 | 32 184 | 54 127 | 65 827 |
| Staff expenses | −11 810 | −11 255 | −12 346 | −0 | −0 | −8 262 | −13 253 | −14 151 | −13 696 | −14 431 | −13 531 | −3 686 | −6 410 | −6 804 |
| EBITDA | 18 688 | 17 482 | 18 211 | 0 | 0 | 11 938 | 15 873 | 20 362 | 22 298 | 24 925 | 25 125 | 8 040 | 13 518 | 40 925 |
| Depreciation & amort. | −7 180 | −7 242 | −6 337 | −0 | −0 | −6 541 | −7 131 | −8 369 | −8 280 | −8 923 | −9 192 | −4 606 | −4 908 | −5 348 |
| EBIT | 11 509 | 10 241 | 11 874 | 0 | 0 | 5 397 | 8 742 | 11 994 | 14 018 | 16 002 | 15 933 | 3 434 | 8 610 | 35 578 |
| Net financials | −3 829 | −3 580 | −3 479 | 0 | 0 | −4 310 | −2 762 | −3 051 | −4 968 | −5 896 | −5 796 | −3 237 | −3 034 | −2 729 |
| Profit before tax | 7 680 | 6 661 | 8 395 | 0 | 0 | 1 087 | 5 980 | 8 943 | 9 050 | 10 106 | 10 137 | 197 | 5 576 | 32 848 |
| Tax | 2 639 | 1 866 | 2 806 | −0 | −0 | 604 | 1 515 | 2 085 | 1 953 | 2 000 | 2 246 | 138 | 1 249 | 7 252 |
| Net profit | 5 040 | 4 795 | 5 589 | 0 | 0 | 483 | 4 465 | 6 858 | 7 097 | 8 106 | 7 891 | 59 | 4 327 | 25 596 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 176 919 | 173 726 | 159 694 | — | — | 221 839 | 238 043 | 239 411 | 253 068 | 265 571 | 270 686 | 227 535 | 181 461 | 202 513 |
| Equity | 63 068 | 66 668 | 69 258 | — | — | 66 207 | 70 673 | 71 531 | 76 628 | 81 734 | 86 625 | 48 823 | 51 649 | 66 745 |
| Long-term debt | 77 255 | 74 851 | 68 800 | 0 | 0 | 126 413 | 141 042 | 154 291 | 150 808 | 157 890 | 155 746 | 151 207 | 87 910 | 84 285 |
| Short-term debt | 36 597 | 32 207 | 21 636 | 0 | 0 | 29 219 | 26 328 | 13 589 | 25 633 | 25 293 | 27 709 | 27 505 | 41 658 | 50 199 |
| Total debt | 113 851 | 107 058 | 90 436 | 0 | 0 | 155 632 | 167 370 | 167 880 | 176 441 | 183 183 | 183 455 | 178 712 | 129 568 | 134 484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Deputy Member | Deputy Member | 2021 | — | — |
HK Deputy Member | Deputy Member | 2019 | — | — |
HJ Deputy Member | Deputy Member | 2021 | — | — |
OR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PK Deputy Member | Deputy Member | 2021 | — | — |
IH Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sindre Osdal Berge | Deputy Member | 0 companies |
| Hege Katrin Viddal | Deputy Member | 0 companies |
| Hildegunn Janne Astad | Deputy Member | 0 companies |
| Ola Raknes | Chief Executive Officer | 0 companies |
| Per Kristian Gjerde | Deputy Member | 0 companies |
| Inger Helen Abelsen | Deputy Member | 0 companies |
| Bodil Jorun Tronstad Lie | Board of Directors | 0 companies |
| Hallvar Arnt Fjørstad | Deputy Chairman | 0 companies |
| Knut Øyvind Myklebust | Board of Directors | 0 companies |
| Anne Berit Madsen | Board of Directors | 0 companies |
| Svein Petter Lunde | Board of Directors | 0 companies |
| Svein Helge Rødal | Chairman | 0 companies |
| Dag Ronald Sylte | Board of Directors | 0 companies |
| Elling Andreas Dybdal | Chairman | 0 companies |
| Maren Ingeborg Ørjasæter | Board of Directors | 0 companies |
| Einar Arve Nordang | Board of Directors | 0 companies |
| Torill Ansnes | Deputy Chairman | 0 companies |