| Revenue | NOK 14M | +10% |
| EBITDA | NOK 623K | +46% |
| Net profit | NOK 284K | +101% |
| Total assets | NOK 4M | +14% |
| Equity | NOK 1,7M | +12% |
| Employees | 22 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 813 | 5 015 | 5 169 | 5 950 | 7 399 | 7 721 | 7 627 | 7 642 | 8 094 | 8 474 | 9 407 | 9 699 | 9 463 | 9 339 | 11 553 | 12 701 | 13 989 |
| Staff expenses | −2 509 | −3 073 | −3 289 | −3 409 | −4 389 | −4 802 | −4 607 | −4 583 | −4 846 | −5 611 | −5 479 | −5 781 | −5 658 | −5 447 | −6 722 | −7 304 | −8 081 |
| EBITDA | 522 | 0 | 23 | 219 | 281 | 22 | 298 | 373 | 274 | −211 | 739 | 498 | 598 | 677 | 802 | 428 | 623 |
| Depreciation & amort. | −50 | −52 | −65 | −94 | −135 | −151 | −180 | −184 | −184 | −201 | −183 | −184 | −243 | −217 | −223 | −248 | −294 |
| EBIT | 472 | −52 | −42 | 125 | 146 | −129 | 118 | 189 | 90 | −412 | 557 | 314 | 356 | 460 | 579 | 180 | 329 |
| Net financials | 3 | 0 | 1 | −27 | −23 | −29 | −66 | −53 | −45 | −48 | −42 | −54 | −45 | −8 | −0 | 4 | 36 |
| Profit before tax | 475 | −52 | −41 | 98 | 123 | −159 | 52 | 136 | 45 | −460 | 515 | 260 | 310 | 452 | 578 | 184 | 365 |
| Tax | 65 | −14 | −12 | 28 | 34 | −45 | 14 | 32 | 9 | −109 | 117 | 57 | 70 | 99 | 134 | 42 | 81 |
| Net profit | 410 | −38 | −30 | 71 | 89 | −114 | 38 | 104 | 36 | −352 | 398 | 202 | 241 | 352 | 444 | 141 | 284 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 019 | 1 051 | 1 256 | 1 645 | 1 955 | 1 892 | 2 247 | 2 200 | 2 225 | 1 796 | 2 229 | 2 829 | 2 427 | 3 223 | 3 315 | 3 512 | 3 995 |
| Equity | 271 | 234 | 204 | 275 | 364 | 250 | 288 | 392 | 428 | 76 | 474 | 677 | 918 | 1 170 | 1 514 | 1 555 | 1 739 |
| Long-term debt | 0 | 0 | 0 | 0 | 287 | 173 | 657 | 602 | 517 | 351 | 283 | 47 | 54 | 54 | 56 | 60 | 54 |
| Short-term debt | 734 | 809 | 1 052 | 1 053 | 1 304 | 1 469 | 1 302 | 1 206 | 1 280 | 1 369 | 1 472 | 2 105 | 1 455 | 1 999 | 1 745 | 1 896 | 2 202 |
| Total debt | 747 | 817 | 1 052 | 1 371 | 1 591 | 1 642 | 1 959 | 1 808 | 1 797 | 1 720 | 1 755 | 2 152 | 1 509 | 2 053 | 1 801 | 1 956 | 2 255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Deputy Member | Deputy Member | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sigrid Oline Walderhaug | Deputy Member | 0 companies |
| Kåre Walderhaug | Chairman | 0 companies |
| Marianne Walderhaug | Chairman | 0 companies |