| Revenue | NOK 0 | — |
| EBITDA | NOK -55K | -102% |
| Net profit | NOK 68K | -97% |
| Total assets | NOK 3,2M | -8% |
| Equity | NOK 2,4M | -5% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 288 | 3 618 | 3 767 | 3 748 | 3 681 | 3 756 | 3 449 | 3 501 | 4 354 | 4 863 | 5 036 | 4 895 | 4 749 | 5 031 | 4 874 | 3 932 | 0 |
| Staff expenses | −1 579 | −1 766 | −1 792 | −1 672 | −1 399 | −1 334 | −1 194 | −1 139 | −1 307 | −1 390 | −1 462 | −1 617 | −1 539 | −1 761 | −1 675 | −161 | −0 |
| EBITDA | 653 | 536 | 630 | 412 | 341 | 396 | 257 | 101 | 235 | 581 | 177 | 171 | 151 | −88 | 213 | 2 982 | −55 |
| Depreciation & amort. | −137 | −114 | −100 | −82 | −68 | −54 | −43 | −115 | −86 | −79 | −85 | −87 | −89 | −74 | −44 | −0 | −0 |
| EBIT | 516 | 422 | 529 | 330 | 274 | 342 | 214 | −14 | 149 | 502 | 93 | 83 | 63 | −162 | 169 | 2 982 | −55 |
| Net financials | 30 | 321 | 129 | −126 | 173 | 96 | 145 | 55 | 18 | 15 | 13 | 10 | 11 | 15 | 130 | 124 | 138 |
| Profit before tax | 546 | 743 | 658 | 203 | 446 | 438 | 359 | 41 | 167 | 517 | 106 | 93 | 73 | −147 | 299 | 3 106 | 83 |
| Tax | 153 | 128 | 153 | 102 | 96 | 102 | 64 | −0 | 42 | 124 | 25 | 22 | 17 | −0 | 32 | 681 | 14 |
| Net profit | 393 | 615 | 505 | 102 | 351 | 336 | 296 | 42 | 126 | 393 | 81 | 71 | 56 | −147 | 267 | 2 425 | 68 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 767 | 2 189 | 2 410 | 2 117 | 2 213 | 2 215 | 2 119 | 1 795 | 1 805 | 1 995 | 1 653 | 1 577 | 1 566 | 1 221 | 1 303 | 3 481 | 3 198 |
| Equity | 1 062 | 1 377 | 1 583 | 1 534 | 1 505 | 1 542 | 1 537 | 1 379 | 1 205 | 1 247 | 1 128 | 1 199 | 1 055 | 708 | 375 | 2 500 | 2 369 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 | 3 | 1 | 1 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 615 | 492 |
| Short-term debt | 690 | 798 | 818 | 575 | 702 | 670 | 581 | 415 | 595 | 746 | 525 | 379 | 512 | 513 | 928 | 366 | 337 |
| Total debt | 705 | 812 | 828 | 583 | 707 | 673 | 582 | 416 | 600 | 747 | 525 | 379 | 512 | 513 | 928 | 981 | 829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 17.0% | 17.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sønnev Helen Heimark | Deputy Member | 0 companies |
| Gunnar Heimark | Chairman | 0 companies |