| Revenue | NOK 1,4M | +24% |
| EBITDA | NOK 992K | +44% |
| Net profit | NOK 636K | +59% |
| Total assets | NOK 3,7M | -9% |
| Equity | NOK 2,7M | -3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 819 | 848 | 801 | 718 | 857 | 868 | 1 088 | 1 303 | 1 290 | 1 308 | 1 200 | 1 086 | 1 078 | 1 141 | 1 246 | 1 159 | 1 435 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 379 | 451 | 427 | 280 | 535 | 433 | 690 | 907 | 781 | 883 | 761 | 599 | 644 | 727 | 831 | 689 | 992 |
| Depreciation & amort. | −169 | −169 | −169 | −169 | −169 | −170 | −170 | −170 | −170 | −170 | −170 | −170 | −170 | −170 | −170 | −170 | −170 |
| EBIT | 211 | 282 | 258 | 112 | 366 | 263 | 521 | 737 | 611 | 713 | 591 | 429 | 474 | 557 | 662 | 519 | 822 |
| Net financials | −456 | −252 | −226 | −202 | −183 | −150 | −137 | −106 | −93 | −73 | −59 | −41 | −10 | 7 | 9 | 11 | 14 |
| Profit before tax | −245 | 30 | 31 | −91 | 184 | 113 | 384 | 631 | 518 | 640 | 532 | 388 | 464 | 565 | 671 | 530 | 836 |
| Tax | −68 | 6 | 9 | −25 | 51 | 33 | 104 | 169 | 128 | 151 | 122 | 85 | 112 | 136 | 160 | 131 | 200 |
| Net profit | −177 | 24 | 23 | −65 | 132 | 80 | 280 | 462 | 390 | 489 | 410 | 302 | 353 | 429 | 510 | 399 | 636 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 145 | 5 911 | 5 747 | 5 639 | 5 423 | 5 299 | 5 276 | 5 474 | 5 416 | 5 547 | 4 691 | 4 402 | 4 257 | 4 494 | 4 363 | 4 085 | 3 701 |
| Equity | 439 | 1 156 | 1 179 | 1 113 | 1 246 | 1 326 | 1 479 | 1 489 | 1 879 | 2 368 | 2 746 | 2 964 | 2 927 | 2 888 | 2 836 | 2 775 | 2 703 |
| Long-term debt | 4 926 | 4 610 | 4 202 | 3 794 | 3 386 | 2 978 | 2 620 | 2 214 | 1 836 | 1 435 | 1 018 | 565 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 779 | 145 | 366 | 731 | 791 | 996 | 1 178 | 1 771 | 1 701 | 1 743 | 927 | 873 | 1 330 | 1 607 | 1 527 | 1 310 | 998 |
| Total debt | 5 705 | 4 755 | 4 568 | 4 525 | 4 177 | 3 974 | 3 798 | 3 985 | 3 537 | 3 179 | 1 945 | 1 438 | 1 330 | 1 607 | 1 527 | 1 310 | 998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johnsen Gruppen As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hildegunn Flovik | Deputy Member | 0 companies |
| Jan Johnsen | Chairman | 0 companies |