| Revenue | NOK 318M | -5% |
| EBITDA | NOK 21,8M | +4% |
| Net profit | NOK -15,7M | +67% |
| Total assets | NOK 269,5M | +3% |
| Equity | NOK 13,7M | -53% |
| Employees | 42 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 1 612 553 | 1 680 162 | 2 341 812 | 2 133 436 | 1 755 430 | 1 636 238 | 1 450 400 | 1 692 707 | 216 210 | 355 791 | 320 111 | 333 854 | 317 991 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −329 408 | −341 932 | −429 410 | −376 757 | −358 289 | −344 404 | −287 083 | −303 896 | −16 438 | −38 169 | −26 293 | −37 451 | −38 321 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 14 437 | −90 570 | 139 489 | 14 120 | 62 260 | −99 314 | −112 259 | 45 647 | 24 915 | −22 669 | 28 923 | 20 980 | 21 814 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −48 571 | −51 062 | −55 556 | −51 440 | −50 911 | −51 775 | −43 666 | −42 692 | −7 505 | −20 106 | −32 197 | −24 641 | −25 594 |
| EBIT | 0 | 0 | 0 | 0 | 0 | −34 134 | −141 632 | 83 933 | −37 320 | 11 349 | −151 089 | −155 925 | 2 955 | 17 410 | −42 775 | −3 274 | −3 661 | −3 780 |
| Net financials | 0 | 0 | 0 | 0 | 0 | −18 573 | −19 461 | −18 674 | 9 076 | −1 432 | −24 978 | −31 823 | −11 880 | −1 345 | −3 721 | 7 044 | −9 932 | −11 869 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | −52 707 | −161 093 | 65 259 | −28 244 | 9 917 | −176 066 | −187 748 | −8 925 | 16 065 | −46 496 | 3 770 | −13 593 | −15 650 |
| Tax | −0 | −0 | −0 | −0 | −0 | −15 989 | −42 299 | 19 783 | −5 800 | 6 820 | 92 104 | −0 | −0 | −36 409 | −4 486 | 849 | 33 406 | −0 |
| Net profit | 0 | 0 | 0 | 0 | 0 | −36 718 | −118 794 | 45 476 | −22 444 | 3 097 | −268 171 | −187 748 | −8 925 | 52 474 | −42 010 | 2 921 | −46 999 | −15 650 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | 719 735 | 818 065 | 927 471 | 703 869 | 684 887 | 527 109 | 587 723 | 559 843 | 200 358 | 503 336 | 340 852 | 262 854 | 269 513 |
| Equity | — | — | — | — | — | 194 437 | 75 643 | 200 321 | 177 877 | 180 974 | 65 061 | 77 260 | 68 335 | 124 613 | 148 719 | 151 640 | 29 336 | 13 686 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 259 599 | 254 558 | 121 892 | 289 353 | 244 246 | 200 848 | 227 017 | 188 559 | 30 713 | 279 438 | 120 514 | 120 424 | 116 096 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 255 707 | 480 316 | 603 930 | 235 700 | 250 499 | 243 416 | 263 967 | 283 048 | 24 688 | 57 483 | 46 818 | 86 548 | 112 647 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 515 306 | 734 874 | 725 822 | 525 053 | 494 745 | 444 265 | 490 984 | 471 607 | 55 401 | 336 920 | 167 331 | 206 972 | 228 742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Swerock Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carl-Johan Mohlin | Chief Executive Officer | 0 companies |
| Joar Caspersen | Chief Executive Officer | 0 companies |
| Angelika Karin Irene Bohlin | Board of Directors | 0 companies |
| Markus Allan Ahlberg | Board of Directors | 0 companies |
| Erlend Dagsønn Bjørntvedt | Board of Directors | 0 companies |
| Niclas Tom Winkvist | Chairman | 0 companies |
| Carl Marcus Sebastian Hagström | Board of Directors | 0 companies |
| Karl Gunnar Karlsson | Chairman | 0 companies |
| Eli Krogstad | Board of Directors | 0 companies |
| Johan Lennart Kristian Hansson | Board of Directors | 0 companies |
| Anna Marie Vernersson | Board of Directors | 0 companies |
| Espen Gladheim Østreng | Board of Directors | 0 companies |
| Carl Magnus Ludwig Zetterström | Board of Directors | 0 companies |
| Charlotta Marie Sandving Brändström | Board of Directors | 0 companies |
| Mats Bertil Norberg | Chairman | 0 companies |
| Hans Håkan Jakobsson | Chairman | 0 companies |