| Revenue | NOK 1,9M | +55% |
| EBITDA | NOK 495K | +372% |
| Net profit | NOK -17K | +97% |
| Total assets | NOK 3,6M | -63% |
| Equity | NOK 2,4M | -1% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 460 | 865 | 1 104 | 1 110 | 1 131 | 1 279 | 1 183 | 1 039 | 482 | 395 | 444 | 794 | 1 146 | 1 146 | 1 281 | 1 226 | 1 896 |
| Staff expenses | −80 | −75 | −97 | −82 | −63 | −37 | −52 | −48 | −1 | −1 | −0 | −0 | −79 | −163 | −312 | −161 | −406 |
| EBITDA | 73 | 351 | 734 | 767 | 778 | 705 | 556 | 637 | 227 | 177 | 209 | 46 | 611 | 420 | 444 | 105 | 495 |
| Depreciation & amort. | −123 | −248 | −263 | −261 | −282 | −300 | −226 | −176 | −176 | −176 | −176 | −177 | −191 | −444 | −91 | −325 | −335 |
| EBIT | −49 | 103 | 471 | 506 | 496 | 405 | 330 | 461 | 51 | 0 | 33 | −131 | 420 | −24 | 353 | −220 | 160 |
| Net financials | −218 | −197 | −207 | −215 | −171 | −174 | −165 | −144 | −150 | −141 | −151 | −150 | −238 | −131 | −230 | −401 | −182 |
| Profit before tax | −268 | −94 | 264 | 292 | 325 | 230 | 165 | 317 | −99 | −140 | −118 | −281 | 182 | −155 | 123 | −621 | −21 |
| Tax | −75 | −25 | 74 | 82 | 91 | 65 | 44 | 88 | −23 | −33 | −22 | −62 | 40 | −34 | 27 | −137 | −5 |
| Net profit | −193 | −69 | 190 | 210 | 234 | 166 | 120 | 229 | −77 | −107 | −96 | −219 | 142 | −121 | 96 | −484 | −17 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 480 | 5 488 | 5 411 | 5 450 | 5 303 | 5 339 | 5 309 | 4 571 | 4 054 | 3 868 | 3 680 | 8 347 | 8 230 | 8 240 | 7 582 | 9 791 | 3 579 |
| Equity | 291 | 222 | 412 | 622 | 855 | 1 021 | 1 141 | 250 | 173 | 66 | −30 | −249 | −107 | −229 | −132 | 2 383 | 2 366 |
| Long-term debt | 4 063 | 5 148 | 4 896 | 4 661 | 4 200 | 4 175 | 4 035 | 3 865 | 3 783 | 3 720 | 3 633 | 8 514 | 8 170 | 7 826 | 7 482 | 7 138 | 1 168 |
| Short-term debt | 127 | 118 | 104 | 167 | 248 | 143 | 133 | 456 | 98 | 82 | 76 | 82 | 167 | 642 | 232 | 270 | 45 |
| Total debt | 4 190 | 5 266 | 4 999 | 4 828 | 4 447 | 4 318 | 4 168 | 4 321 | 3 881 | 3 802 | 3 710 | 8 596 | 8 337 | 8 468 | 7 714 | 7 408 | 1 212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Paulsen & Williksen As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sissel Margrethe Gjeset | Chief Executive Officer | 0 companies |
| Nils Andre Williksen | Board of Directors | 0 companies |
| Nina Beate Williksen | Board of Directors | 0 companies |
| Anders Øien Paulsen | Board of Directors | 0 companies |
| Magnus Øien Paulsen | Chairman | 0 companies |