| Revenue | NOK 3,7M | -41% |
| EBITDA | NOK -540K | +67% |
| Net profit | NOK -828K | +48% |
| Total assets | NOK 5,8M | -6% |
| Equity | NOK 377K | -69% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 690 | 5 128 | 5 119 | 4 917 | 5 206 | 4 863 | 5 098 | 5 007 | 7 067 | 5 774 | 5 759 | 6 013 | 4 801 | 5 869 | 6 235 | 6 263 | 3 704 |
| Staff expenses | −2 552 | −2 262 | −2 172 | −2 247 | −2 340 | −2 150 | −2 105 | −2 245 | −3 081 | −2 848 | −3 044 | −3 512 | −2 458 | −2 610 | −4 201 | −4 012 | −2 000 |
| EBITDA | 137 | 37 | 205 | 77 | 166 | 121 | 217 | 118 | 988 | 24 | −37 | −213 | −837 | 298 | −2 186 | −1 617 | −540 |
| Depreciation & amort. | −151 | −142 | −84 | −42 | −46 | −41 | −34 | −35 | −166 | −214 | −233 | −238 | −216 | −207 | −183 | −211 | −209 |
| EBIT | −14 | −105 | 122 | 35 | 120 | 80 | 184 | 83 | 822 | −191 | −270 | −450 | −1 053 | 91 | −2 369 | −1 829 | −749 |
| Net financials | −25 | −25 | −13 | −6 | −1 | 1 | 3 | 1 | −128 | −173 | −163 | −184 | −142 | −97 | −151 | −215 | −243 |
| Profit before tax | −39 | −130 | 109 | 29 | 120 | 81 | 187 | 85 | 695 | −364 | −433 | −635 | −1 195 | −6 | −2 521 | −2 043 | −993 |
| Tax | −11 | −42 | 36 | 8 | 34 | 23 | 53 | 25 | 161 | −98 | −106 | −140 | −263 | −1 | −555 | −457 | −165 |
| Net profit | −28 | −88 | 73 | 21 | 85 | 58 | 134 | 59 | 534 | −266 | −326 | −495 | −932 | −5 | −1 966 | −1 586 | −828 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 052 | 824 | 745 | 867 | 956 | 1 078 | 1 191 | 1 234 | 7 382 | 6 361 | 5 933 | 5 834 | 5 632 | 5 555 | 6 598 | 6 169 | 5 812 |
| Equity | 222 | 134 | 207 | 228 | 313 | 371 | 505 | 564 | 1 209 | 943 | 616 | 121 | 1 362 | 1 357 | 1 791 | 1 205 | 377 |
| Long-term debt | 229 | 167 | 100 | 26 | 0 | 0 | 0 | 0 | 4 781 | 4 386 | 3 971 | 4 095 | 3 000 | 3 000 | 3 000 | 3 000 | 3 067 |
| Short-term debt | 601 | 523 | 439 | 613 | 643 | 708 | 686 | 670 | 1 393 | 1 032 | 1 346 | 1 618 | 1 270 | 1 198 | 1 807 | 1 964 | 2 368 |
| Total debt | 830 | 690 | 539 | 639 | 643 | 708 | 686 | 670 | 6 174 | 5 419 | 5 317 | 5 713 | 4 270 | 4 198 | 4 807 | 4 964 | 5 435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SÅ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Salvesen & Thams Invest As | Company | 98.0% | 98.0% | 2024 |
Drugli Maskin As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siv Åse Syrstad | Chief Executive Officer | 0 companies |
| Hanne Haraldsdatter Grønningen | Chief Executive Officer | 0 companies |
| Martha Torvik | Chief Executive Officer | 0 companies |
| Stein Dyrseth | Chief Executive Officer | 0 companies |
| Anne Mette Steffenrem | Chief Executive Officer | 0 companies |
| Anne Mette Haugen Steffenrem | Board of Directors | 0 companies |
| Ingunn Aspli | Chairman | 0 companies |
| Jørn Arild Drugli | Board of Directors | 0 companies |
| Arve Slørdahl | Board of Directors | 0 companies |
| Einar Arne Skårild | Board of Directors | 0 companies |
| Kajsa Margarete Selnes | Board of Directors | 0 companies |
| Joachim Rangø Andersen | Board of Directors | 0 companies |
| Yngve Bakken | Chairman | 0 companies |