| Revenue | NOK 211,8M | +25% |
| EBITDA | NOK -72,2M | -100% |
| Net profit | NOK 504,1M | +48% |
| Total assets | NOK 4B | -13% |
| Equity | NOK 917,1M | +29% |
| Employees | 53 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 130 096 | 3 439 156 | 47 071 | 54 731 | 58 731 | 61 415 | 65 833 | 70 070 | 79 436 | 91 572 | 100 650 | 97 856 | 97 504 | 114 426 | 138 633 | 169 932 | 211 833 |
| Staff expenses | −860 245 | −954 342 | −18 429 | −23 142 | −25 406 | −26 682 | −27 624 | −31 499 | −33 538 | −44 938 | −54 805 | −59 216 | −66 998 | −76 386 | −87 107 | −100 145 | −103 158 |
| EBITDA | 527 779 | 550 815 | −14 008 | −18 607 | −21 364 | −21 826 | −23 863 | −21 960 | −24 986 | −27 254 | −30 715 | −38 149 | −28 172 | −38 527 | −47 662 | −36 145 | −72 237 |
| Depreciation & amort. | −137 456 | −143 801 | −547 | −1 311 | −1 424 | −1 427 | −1 507 | −1 392 | −501 | −364 | −477 | −1 089 | −1 112 | −1 181 | −1 849 | −4 362 | −6 242 |
| EBIT | 390 323 | 407 014 | −14 554 | −19 918 | −22 788 | −23 253 | −25 370 | −23 352 | −25 487 | −27 618 | −31 192 | −39 238 | −29 284 | −39 708 | −49 511 | −40 507 | −78 479 |
| Net financials | −15 250 | 2 546 | 263 326 | 272 333 | 232 095 | 231 605 | 322 949 | 322 150 | 134 766 | −14 347 | 124 729 | 152 852 | 20 161 | 431 770 | 326 026 | 430 387 | 656 909 |
| Profit before tax | 375 073 | 409 560 | 248 772 | 252 415 | 209 307 | 208 352 | 297 579 | 298 798 | 109 279 | −41 965 | 93 537 | 113 614 | −9 123 | 392 062 | 276 515 | 389 880 | 578 430 |
| Tax | 103 441 | 132 614 | 31 691 | 29 668 | 22 262 | 28 649 | 38 211 | 38 062 | 19 995 | 1 182 | 24 406 | 19 827 | 644 | 36 657 | 53 190 | 49 727 | 74 302 |
| Net profit | 267 768 | 276 946 | 217 081 | 222 747 | 187 045 | 179 703 | 259 368 | 260 736 | 89 284 | −43 147 | 69 131 | 93 787 | −9 767 | 355 405 | 223 325 | 340 153 | 504 128 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 086 545 | 1 377 935 | 1 671 810 | 1 334 053 | 1 434 220 | 1 622 318 | 1 788 949 | 1 944 618 | 2 231 562 | 2 317 993 | 2 392 809 | 2 361 976 | 2 389 386 | 2 239 293 | 2 332 237 | 4 576 404 | 3 965 906 |
| Equity | 1 185 502 | 522 734 | 599 514 | 677 261 | 704 804 | 720 528 | 885 196 | 1 037 231 | 986 516 | 853 073 | 802 106 | 800 492 | 578 326 | 704 127 | 673 553 | 709 111 | 917 137 |
| Long-term debt | 603 724 | 474 391 | 295 832 | 297 670 | 279 451 | 312 427 | 545 958 | 750 028 | 1 085 735 | 1 323 550 | 1 338 159 | 1 259 035 | 1 530 848 | 1 235 530 | 1 274 706 | 2 396 166 | 2 445 775 |
| Short-term debt | 595 465 | 438 972 | 775 288 | 357 870 | 449 965 | 589 363 | 357 795 | 157 359 | 159 311 | 141 370 | 252 544 | 302 449 | 280 212 | 299 636 | 383 978 | 1 471 127 | 602 994 |
| Total debt | 1 046 257 | 913 363 | 1 071 119 | 655 540 | 729 416 | 901 790 | 903 753 | 907 387 | 1 245 046 | 1 464 920 | 1 590 703 | 1 561 484 | 1 811 060 | 1 535 166 | 1 658 684 | 3 867 293 | 3 048 769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Deputy Member | Deputy Member | 2022 | — | — |
OS Deputy Member | Deputy Member | 2023 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
VS Deputy Member | Deputy Member | 2023 | — | — |
TS Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Den Norske Stat | Company | 50.0% | 50.0% | 2024 |
Patria Industries Oy | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Espen | Deputy Member | 0 companies |
| Ole Stastad | Deputy Member | 0 companies |
| Morten Brandtzæg | Chief Executive Officer | 0 companies |
| Vivian Solhaug | Deputy Member | 0 companies |
| Tore Sørum | Deputy Member | 0 companies |
| Jan Steffen Skogseth | Board of Directors | 0 companies |
| Ville Petteri Jaakonsalo | Board of Directors | 0 companies |
| Dag Schjerven | Chairman | 0 companies |
| Päivi Johanna Lindqvist | Board of Directors | 0 companies |
| Jani Matti Kalervo Sjöman | Board of Directors | 0 companies |
| Esa Heikki Elias Rautalinko | Deputy Chairman | 0 companies |
| Cathrine Bjaarstad | Board of Directors | 0 companies |
| Sirpa-Helena Sormunen | Board of Directors | 0 companies |
| Marianne Stensrud | Board of Directors | 0 companies |
| Marjut Johanna Porkka | Board of Directors | 0 companies |
| Petri Mikael Kontola | Board of Directors | 0 companies |
| Nora Pauliina Steiner-Forsberg | Board of Directors | 0 companies |
| Gyrid Skalleberg Ingerø | Board of Directors | 0 companies |