| Revenue | NOK 745K | -10% |
| EBITDA | NOK 642K | -14% |
| Net profit | NOK 287K | -28% |
| Total assets | NOK 5,3M | +3% |
| Equity | NOK 1,1M | -4% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 320 | 355 | 336 | 332 | 330 | 411 | 599 | 613 | 618 | 621 | 642 | 651 | 660 | 695 | 831 | 745 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 260 | 239 | 213 | 230 | 248 | 314 | 549 | 517 | 527 | 376 | 555 | 566 | 588 | 639 | 747 | 642 |
| Depreciation & amort. | −54 | −54 | −54 | −54 | −54 | −68 | −105 | −105 | −105 | −105 | −110 | −129 | −128 | −128 | −128 | −155 |
| EBIT | 206 | 185 | 159 | 175 | 193 | 247 | 443 | 412 | 421 | 271 | 445 | 437 | 461 | 511 | 619 | 486 |
| Net financials | −96 | −85 | −75 | −16 | −79 | −83 | −135 | −128 | −120 | −113 | −115 | −68 | −62 | −81 | −112 | −119 |
| Profit before tax | 111 | 100 | 84 | 159 | 114 | 164 | 308 | 284 | 301 | 158 | 330 | 369 | 399 | 430 | 507 | 367 |
| Tax | 19 | 18 | 18 | 27 | 32 | 44 | 81 | 67 | 71 | 22 | 85 | 81 | 88 | 95 | 112 | 81 |
| Net profit | 92 | 82 | 66 | 132 | 82 | 120 | 227 | 217 | 230 | 136 | 246 | 288 | 311 | 335 | 395 | 287 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 187 | 2 217 | 2 053 | 2 044 | 2 035 | 4 019 | 4 139 | 4 186 | 4 248 | 4 197 | 4 493 | 4 782 | 5 039 | 4 805 | 5 171 | 5 342 |
| Equity | 459 | 494 | 519 | 651 | 734 | 853 | 1 080 | 1 297 | 1 285 | 1 283 | 1 265 | 1 246 | 1 224 | 1 197 | 1 152 | 1 111 |
| Long-term debt | 1 615 | 1 533 | 1 446 | 1 354 | 1 267 | 3 127 | 2 952 | 2 776 | 2 600 | 2 411 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 189 | 88 | 39 | 35 | 38 | 107 | 113 | 363 | 503 | 832 | 1 230 | 1 686 | 1 650 | 2 233 | 2 617 |
| Total debt | 1 727 | 1 723 | 1 534 | 1 393 | 1 302 | 3 165 | 3 059 | 2 889 | 2 963 | 2 914 | 3 228 | 3 535 | 3 815 | 3 607 | 4 019 | 4 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrke Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Evy Paulsen Flusund | Deputy Member | 0 companies |
| David Andersen | Chairman | 0 companies |