| Revenue | NOK 220,6M | +3% |
| EBITDA | NOK 33,6M | -31% |
| Net profit | NOK 14,1M | -42% |
| Total assets | NOK 241M | +12% |
| Equity | NOK 94,2M | +24% |
| Employees | 116 | — |
| 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 | 32 048 | 0 | 31 215 | 34 375 | 32 164 | 35 673 | 35 642 | 38 484 | 39 248 | 43 043 | 142 960 | 215 135 | 220 588 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −4 059 | −0 | −3 423 | −3 266 | −4 027 | −4 455 | −4 948 | −5 441 | −4 635 | −5 247 | −84 441 | −121 351 | −137 707 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 9 656 | 0 | 7 724 | 7 060 | 6 877 | 9 175 | 7 686 | 13 092 | 13 906 | 24 298 | 24 819 | 48 410 | 33 593 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −137 | −0 | −89 | −332 | −343 | −1 061 | −1 083 | −1 758 | −2 256 | −1 974 | −1 652 | −12 984 | −12 239 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 9 520 | 0 | 7 634 | 6 728 | 6 533 | 8 114 | 6 603 | 11 334 | 11 650 | 22 324 | 23 167 | 35 426 | 21 354 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 1 022 | 0 | 5 222 | 180 | 7 350 | 14 877 | 1 926 | 2 084 | 7 723 | 15 650 | −1 068 | −1 636 | −360 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 10 542 | 0 | 12 857 | 6 908 | 13 883 | 22 991 | 8 529 | 13 418 | 19 372 | 37 974 | 22 099 | 33 790 | 20 994 |
| Tax | −0 | −0 | −0 | −0 | −0 | 2 922 | −0 | 2 350 | 1 634 | 1 763 | 2 270 | 2 629 | 2 599 | 2 686 | 4 909 | 4 866 | 9 567 | 6 855 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 7 620 | 0 | 10 507 | 5 274 | 12 120 | 20 721 | 5 899 | 10 819 | 16 686 | 33 065 | 17 233 | 24 224 | 14 139 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | 34 149 | — | 43 249 | 42 556 | 48 595 | 74 742 | 73 231 | 78 415 | 69 313 | 58 262 | 175 316 | 215 289 | 241 022 |
| Equity | — | — | — | — | — | 21 524 | — | 24 840 | 16 113 | 28 234 | 43 954 | 44 854 | 45 673 | 22 359 | 41 245 | 29 460 | 75 752 | 94 175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 14 000 | 10 530 | 10 000 | 10 412 | 7 178 | 595 | 6 455 | 109 518 | 98 696 | 103 230 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 12 625 | 0 | 18 309 | 12 443 | 9 831 | 20 787 | 17 966 | 25 564 | 46 359 | 10 562 | 36 338 | 40 841 | 43 617 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 12 625 | 0 | 18 409 | 26 443 | 20 361 | 30 787 | 28 378 | 32 742 | 46 954 | 17 017 | 145 856 | 139 537 | 146 847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xo Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Håvik Løken | Chief Executive Officer | 0 companies |
| Monica Flo | Chief Executive Officer | 0 companies |
| Terje Simonsen | Chief Executive Officer | 0 companies |
| Nora Gausel Christiansen | Chief Executive Officer | 0 companies |
| Eli Marie Giske | Board of Directors | 0 companies |
| Ørjan Torsteinsen | Board of Directors | 0 companies |
| Filip Abusdal Engebretsen | Board of Directors | 0 companies |
| Nils Ole Fladhus | Chairman | 0 companies |
| Lotta Widorson Lassfolk | Board of Directors | 0 companies |
| Torkild Hebbert Haukaas | Chairman | 0 companies |
| Knut Ansten | Board of Directors | 0 companies |
| Maria Charlotte Ekanger | Board of Directors | 0 companies |