| Revenue | NOK 21,8M | +12% |
| EBITDA | NOK 487K | +495% |
| Net profit | NOK -102K | +77% |
| Total assets | NOK 11,4M | +2% |
| Equity | NOK 4,8M | -2% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 17 888 | 17 177 | 17 834 | 17 048 | 17 227 | 16 616 | 15 884 | 16 572 | 17 884 | 18 497 | 18 618 | 18 348 | 18 757 | 16 860 | 17 889 | 16 752 | 19 432 | 21 826 |
| Staff expenses | −0 | −8 567 | −7 113 | −5 982 | −5 563 | −3 846 | −3 678 | −3 947 | −4 040 | −3 826 | −3 999 | −3 947 | −3 709 | −3 580 | −3 471 | −3 634 | −4 275 | −5 177 | −5 111 |
| EBITDA | 0 | 1 352 | 932 | 1 004 | −1 932 | 1 575 | 394 | −1 214 | −1 404 | −2 042 | 272 | −1 262 | 973 | 1 657 | 1 546 | 1 567 | −213 | −124 | 487 |
| Depreciation & amort. | −0 | −642 | −608 | −553 | −920 | −592 | −678 | −655 | −772 | −790 | −692 | −550 | −520 | −454 | −225 | −183 | −204 | −300 | −355 |
| EBIT | 0 | 710 | 324 | 451 | −2 852 | 983 | −285 | −1 869 | −2 176 | −2 832 | −420 | −1 812 | 453 | 1 204 | 1 321 | 1 384 | −417 | −424 | 132 |
| Net financials | 0 | −646 | −316 | −331 | −73 | −120 | −136 | −863 | −125 | −132 | −104 | −74 | −10 | −41 | −26 | −63 | −86 | −152 | −258 |
| Profit before tax | 0 | 65 | 8 | 120 | −2 925 | 863 | −420 | −2 733 | −2 301 | −2 964 | −523 | −1 886 | 443 | 1 162 | 1 294 | 1 320 | −502 | −576 | −125 |
| Tax | −0 | 21 | 3 | 35 | −816 | 245 | −38 | −73 | −105 | −722 | −125 | −333 | 7 | 256 | 285 | 291 | −110 | −128 | −24 |
| Net profit | 0 | 44 | 4 | 85 | −2 109 | 618 | −382 | −2 660 | −2 197 | −2 242 | −398 | −1 553 | 436 | 907 | 1 010 | 1 029 | −392 | −448 | −102 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 14 956 | 14 405 | 13 530 | 17 883 | 17 741 | 15 712 | 9 938 | 9 716 | 8 588 | 8 747 | 8 538 | 8 576 | 9 283 | 9 862 | 9 625 | 10 512 | 11 155 | 11 362 |
| Equity | — | 797 | 704 | 789 | 497 | 1 115 | 1 082 | 885 | 688 | 3 328 | 3 476 | 2 340 | 2 776 | 3 682 | 4 692 | 5 721 | 5 329 | 4 881 | 4 779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 264 | 13 468 | 7 685 | 7 082 | 3 280 | 2 996 | 3 184 | 3 834 | 3 663 | 3 491 | 2 114 | 2 928 | 2 800 | 3 800 |
| Short-term debt | 0 | 2 870 | 2 584 | 2 207 | 2 053 | 1 362 | 1 162 | 1 368 | 1 946 | 1 979 | 2 276 | 3 014 | 1 966 | 1 938 | 1 679 | 1 790 | 2 255 | 3 474 | 2 783 |
| Total debt | 0 | 14 159 | 13 701 | 12 742 | 17 386 | 16 626 | 14 630 | 9 053 | 9 028 | 5 260 | 5 272 | 6 198 | 5 800 | 5 601 | 5 170 | 3 904 | 5 183 | 6 274 | 6 583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Deputy Member | Deputy Member | 2022 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fonus Ekonomisk Frening | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Siri Schwings Birkeland | Deputy Member | 0 companies |
| Anders Lennart Nilsson | Chief Executive Officer | 0 companies |
| Sigbjørn Birkeland | Chairman | 0 companies |
| Veslemøy Bøe | Board of Directors | 0 companies |
| Knut Johan Haddal | Board of Directors | 0 companies |
| Anders Peter Göransson | Board of Directors | 0 companies |
| Henrik Birkeland | Board of Directors | 0 companies |
| Niklas Mats Personne | Board of Directors | 0 companies |
| Åsa Maria Ulrika Berling | Board of Directors | 0 companies |