| Revenue | NOK 309,3M | +5% |
| EBITDA | NOK 43,7M | +4% |
| Net profit | NOK 27,6M | +0% |
| Total assets | NOK 136,3M | +52% |
| Equity | NOK 23,4M | +1% |
| Employees | 38 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 268 | 3 121 | 9 056 | 7 360 | 6 742 | 20 026 | 45 807 | 81 101 | 113 120 | 127 990 | 136 463 | 145 199 | 164 708 | 221 725 | 265 989 | 294 171 | 309 316 |
| Staff expenses | −0 | −522 | −1 348 | −4 023 | −2 717 | −2 520 | −4 105 | −4 836 | −4 027 | −4 082 | −5 200 | −5 439 | −9 100 | −13 973 | −17 476 | −0 | −0 | −0 |
| EBITDA | 0 | −727 | 759 | 4 168 | −1 079 | 3 630 | −2 166 | 2 418 | 14 360 | 34 313 | 35 141 | 38 983 | 43 139 | 45 231 | 51 923 | 40 584 | 42 176 | 43 658 |
| Depreciation & amort. | −0 | −228 | −260 | −225 | −187 | −129 | −1 595 | −1 707 | −2 343 | −2 787 | −3 267 | −3 755 | −4 308 | −4 484 | −4 857 | −5 148 | −6 398 | −7 387 |
| EBIT | 0 | −955 | 499 | 3 943 | −1 266 | 3 501 | −3 761 | 711 | 12 018 | 31 526 | 31 874 | 35 227 | 38 831 | 40 747 | 47 066 | 35 436 | 35 779 | 36 271 |
| Net financials | 0 | −94 | −85 | 10 | −1 | −2 | −18 | −794 | 180 | 51 | 414 | −185 | −115 | −650 | −1 457 | −1 821 | −397 | −814 |
| Profit before tax | 0 | −1 049 | 414 | 3 954 | −1 267 | 3 499 | −3 779 | −83 | 12 198 | 31 577 | 32 288 | 35 043 | 38 716 | 40 097 | 45 609 | 33 615 | 35 382 | 35 456 |
| Tax | −0 | −646 | −126 | 772 | −0 | 501 | −2 394 | −22 | 3 338 | 7 917 | 7 773 | 8 091 | 8 519 | 8 825 | 10 036 | −0 | −0 | −0 |
| Net profit | 0 | −402 | 540 | 3 182 | −1 267 | 2 998 | −1 385 | −61 | 8 860 | 23 660 | 24 515 | 26 951 | 30 197 | 31 271 | 35 573 | 26 213 | 27 593 | 27 650 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 672 | 6 677 | 11 304 | 11 390 | 14 625 | 29 694 | 36 225 | 43 032 | 69 153 | 99 167 | 100 070 | 102 851 | 101 170 | 121 851 | 102 618 | 89 589 | 136 265 |
| Equity | — | 1 021 | 1 619 | 4 800 | 3 533 | 1 465 | 10 294 | 23 169 | 23 223 | 46 883 | 47 064 | 46 504 | 46 085 | 48 617 | 44 348 | 23 447 | 23 106 | 23 406 |
| Long-term debt | 0 | 2 484 | 3 863 | 5 518 | 6 898 | 6 898 | 1 042 | 764 | 0 | 0 | 0 | 0 | 0 | 102 | 0 | 217 | 126 | 219 |
| Short-term debt | 0 | 1 167 | 1 196 | 986 | 959 | 6 263 | 18 358 | 12 292 | 19 808 | 22 269 | 52 103 | 53 566 | 56 766 | 52 451 | 77 503 | 78 954 | 66 357 | 112 640 |
| Total debt | 0 | 3 651 | 5 059 | 6 503 | 7 857 | 13 161 | 19 400 | 13 056 | 19 808 | 22 269 | 52 103 | 53 566 | 56 766 | 52 553 | 77 503 | 79 171 | 66 483 | 112 859 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Panther Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Løbersli | Chairman | 0 companies |
| Søren Israelsen | Board of Directors | 0 companies |
| Lars Gøran Dørum Østmoe | Board of Directors | 0 companies |
| Jørgen Janus Roijer Hillerup | Board of Directors | 0 companies |
| Silje Nesvik Arnesen | Chairman | 0 companies |