| Revenue | NOK 18,9M | +18% |
| EBITDA | NOK 420K | +170% |
| Net profit | NOK 87K | +208% |
| Total assets | NOK 5M | -48% |
| Equity | NOK 154K | +322% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 892 | 10 892 | 10 461 | 8 014 | 9 643 | 9 120 | 14 236 | 12 169 | 11 734 | 11 734 | 9 675 | 10 035 | 15 993 | 18 942 |
| Staff expenses | −674 | −694 | −833 | −932 | −979 | −944 | −1 058 | −1 371 | −1 669 | −1 882 | −1 933 | −2 124 | −2 138 | −2 192 |
| EBITDA | 429 | 661 | 457 | 129 | 383 | 363 | 535 | 959 | 497 | −933 | −263 | −110 | 155 | 420 |
| Depreciation & amort. | −23 | −35 | −34 | −53 | −59 | −50 | −33 | −49 | −100 | −108 | −51 | −42 | −36 | −73 |
| EBIT | 405 | 626 | 423 | 76 | 325 | 313 | 503 | 910 | 397 | −1 041 | −313 | −152 | 119 | 347 |
| Net financials | −54 | −38 | −30 | −79 | −81 | −68 | −42 | −47 | −62 | −94 | −68 | −234 | −223 | −233 |
| Profit before tax | 351 | 588 | 393 | −3 | 243 | 245 | 461 | 863 | 335 | −1 135 | −382 | −387 | −104 | 114 |
| Tax | 100 | 166 | 113 | 1 | 71 | 73 | 128 | 235 | 84 | −258 | −59 | −84 | −23 | 27 |
| Net profit | 251 | 422 | 280 | −4 | 172 | 172 | 334 | 628 | 251 | −877 | −323 | −303 | −81 | 87 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 839 | 3 645 | 3 663 | 5 031 | 5 555 | 5 062 | 5 728 | 4 816 | 4 879 | 6 097 | 6 200 | 4 844 | 9 641 | 4 968 |
| Equity | 1 175 | 1 439 | 1 718 | 1 714 | 886 | 1 058 | 1 392 | 1 248 | 1 499 | 743 | 420 | 117 | 37 | 154 |
| Long-term debt | 864 | 964 | 787 | 0 | 1 869 | 1 355 | 1 767 | 1 367 | 2 148 | 1 833 | 2 013 | 1 638 | 3 577 | 2 854 |
| Short-term debt | 801 | 1 242 | 1 158 | 889 | 2 800 | 2 648 | 2 570 | 2 202 | 1 232 | 3 521 | 3 767 | 3 089 | 6 028 | 1 960 |
| Total debt | 1 665 | 2 206 | 1 945 | 3 316 | 4 669 | 4 003 | 4 336 | 3 568 | 3 380 | 5 354 | 5 780 | 4 727 | 9 605 | 4 814 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BS Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sondre Døli Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Rugtvedt | Chief Executive Officer | 0 companies |
| Thomas Aasland | Chief Executive Officer | 0 companies |
| Bente Skilhagen Døli | Deputy Member | 0 companies |
| Frank Døli | Board of Directors | 0 companies |
| Sondre Døli | Chairman | 0 companies |