| Revenue | NOK 173M | +9% |
| EBITDA | NOK 5,3M | +31% |
| Net profit | NOK 3,9M | +39% |
| Total assets | NOK 21,8M | +0% |
| Equity | NOK 1,7M | -40% |
| Employees | 52 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 81 857 | 93 378 | 100 488 | 104 208 | 111 627 | 118 722 | 120 176 | 128 170 | 134 033 | 135 241 | 139 133 | 139 527 | 148 511 | 145 686 | 145 415 | 158 713 | 173 025 |
| Staff expenses | −0 | −6 888 | −7 805 | −8 350 | −8 636 | −9 915 | −10 311 | −10 556 | −11 231 | −12 020 | −11 948 | −12 809 | −13 620 | −12 601 | −12 105 | −12 600 | −13 724 | −15 048 |
| EBITDA | 0 | 4 230 | 5 002 | 5 049 | 6 889 | 7 517 | 7 727 | 5 980 | 5 716 | 7 313 | 8 242 | 6 461 | 5 810 | 5 528 | 3 765 | 3 261 | 4 047 | 5 288 |
| Depreciation & amort. | −0 | −182 | −212 | −339 | −248 | −278 | −406 | −703 | −882 | −908 | −791 | −720 | −614 | −568 | −547 | −630 | −556 | −495 |
| EBIT | 0 | 4 048 | 4 790 | 4 710 | 6 641 | 7 239 | 7 321 | 5 277 | 4 834 | 6 405 | 7 451 | 5 741 | 5 196 | 4 960 | 3 218 | 2 631 | 3 491 | 4 793 |
| Net financials | 0 | 176 | 90 | 84 | 130 | 200 | 168 | 126 | 116 | 122 | 127 | 118 | 153 | 138 | 122 | 74 | 62 | 139 |
| Profit before tax | 0 | 4 225 | 4 880 | 4 794 | 6 772 | 7 439 | 7 489 | 5 402 | 4 949 | 6 527 | 7 578 | 5 859 | 5 349 | 5 098 | 3 340 | 2 705 | 3 553 | 4 931 |
| Tax | −0 | 1 173 | 1 360 | 1 340 | 1 893 | 2 081 | 2 090 | 1 454 | 1 318 | 1 618 | 1 801 | 1 328 | 1 161 | 1 104 | 711 | 570 | 771 | 1 057 |
| Net profit | 0 | 3 052 | 3 520 | 3 454 | 4 878 | 5 358 | 5 399 | 3 948 | 3 632 | 4 909 | 5 777 | 4 530 | 4 188 | 3 994 | 2 629 | 2 135 | 2 782 | 3 874 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 13 445 | 15 728 | 15 111 | 18 524 | 20 384 | 17 328 | 19 485 | 21 260 | 23 553 | 21 489 | 21 107 | 21 167 | 19 936 | 18 446 | 19 690 | 21 719 | 21 824 |
| Equity | — | 1 345 | 1 625 | 1 554 | 1 860 | 2 049 | 2 288 | 2 461 | 2 522 | 2 612 | 2 707 | 2 905 | 3 022 | 2 886 | 2 780 | 2 768 | 2 850 | 1 724 |
| Long-term debt | 0 | 0 | 986 | 232 | 0 | 21 | 104 | 161 | 158 | 170 | 177 | 211 | 224 | 163 | 102 | 1 088 | 994 | 847 |
| Short-term debt | 0 | 12 099 | 13 116 | 13 325 | 16 664 | 18 314 | 14 937 | 16 863 | 18 579 | 20 771 | 18 606 | 17 992 | 17 921 | 16 888 | 15 564 | 15 834 | 17 875 | 19 252 |
| Total debt | 0 | 12 099 | 14 103 | 13 557 | 16 664 | 18 335 | 15 040 | 17 024 | 18 737 | 20 941 | 18 782 | 18 203 | 18 145 | 17 050 | 15 666 | 16 922 | 18 869 | 20 100 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Elitho Holding As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frivold | Board of Directors | 0 companies |
| Ole Kristian Frivold | Chairman | 0 companies |