| Revenue | NOK 157,9M | -18% |
| EBITDA | NOK -25,2M | -438% |
| Net profit | NOK -37M | -1073% |
| Total assets | NOK 99,9M | -47% |
| Equity | NOK -7,3M | -135% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 277 236 | 194 771 | 129 797 | 148 851 | 170 454 | 186 119 | 218 255 | 211 701 | 188 464 | 190 023 | 204 831 | 185 001 | 193 012 | 157 943 |
| Staff expenses | −0 | −84 897 | −74 761 | −53 930 | −52 994 | −57 639 | −60 374 | −70 001 | −74 229 | −67 190 | −64 740 | −65 427 | −73 990 | −73 113 | −78 761 |
| EBITDA | 0 | 26 212 | 6 790 | −10 969 | 4 853 | 7 737 | 12 992 | 18 179 | 9 799 | 9 437 | 1 798 | −3 517 | −19 030 | 7 467 | −25 233 |
| Depreciation & amort. | −0 | −4 829 | −2 183 | −3 856 | −2 901 | −2 476 | −2 204 | −2 005 | −1 426 | −1 037 | −1 056 | −1 453 | −2 595 | 374 | −590 |
| EBIT | 0 | 21 383 | 4 607 | −14 825 | 1 952 | 5 261 | 10 788 | 16 175 | 8 373 | 8 400 | 742 | −4 970 | −21 626 | 7 841 | −25 823 |
| Net financials | 0 | −4 193 | 1 659 | −1 500 | −1 765 | −1 114 | −5 197 | −3 176 | −557 | −1 562 | −1 424 | −2 521 | −3 570 | −4 181 | −10 120 |
| Profit before tax | 0 | 17 190 | 6 266 | −16 325 | 188 | 4 147 | 5 591 | 12 998 | 7 816 | 6 838 | −682 | −7 492 | −25 196 | 3 659 | −35 943 |
| Tax | −0 | 4 606 | 2 002 | −4 429 | 57 | 1 188 | 1 551 | 3 415 | 1 318 | 1 349 | −811 | −1 861 | −5 581 | −142 | 1 031 |
| Net profit | 0 | 12 584 | 4 264 | −11 896 | 131 | 2 959 | 4 041 | 9 583 | 6 498 | 5 489 | 128 | −5 631 | −19 615 | 3 801 | −36 974 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 167 278 | 126 683 | 106 960 | 116 626 | 138 509 | 123 591 | 165 089 | 156 684 | 161 682 | 164 045 | 184 623 | 184 202 | 188 048 | 99 893 |
| Equity | — | 47 854 | 39 118 | 27 222 | 27 353 | 28 951 | 31 492 | 38 075 | 40 573 | 42 062 | 42 190 | 36 949 | 17 334 | 21 135 | −7 303 |
| Long-term debt | 0 | 9 450 | 5 151 | 1 195 | 839 | −518 | 1 299 | 5 743 | 6 888 | 8 066 | 7 084 | 5 162 | 21 299 | 50 249 | 19 512 |
| Short-term debt | 0 | 104 162 | 76 931 | 77 146 | 87 580 | 108 556 | 90 592 | 121 221 | 109 203 | 111 554 | 114 771 | 142 512 | 145 570 | 116 664 | 87 684 |
| Total debt | 0 | 113 612 | 82 082 | 78 341 | 88 419 | 109 040 | 91 891 | 126 964 | 116 091 | 119 620 | 121 855 | 147 674 | 166 869 | 166 913 | 107 196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HL Deputy Member | Deputy Member | 2022 | — | — |
KF Deputy Member | Deputy Member | 2021 | — | — |
VN Deputy Member | Deputy Member | 2022 | — | — |
FB Deputy Member | Deputy Member | 2022 | — | — |
RV Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HR Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hamjern Invest As | Company | 46.0% | 46.0% | 2022 |
Zahlahuset As | Company | 34.0% | 34.0% | 2022 |
Kilsholmen As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Adrianus Dirk Bakelaar | Chief Executive Officer | 0 companies |
| Helge Lindvik | Deputy Member | 0 companies |
| Kenth Frode Hovland | Deputy Member | 0 companies |
| Viktar Niamera | Deputy Member | 0 companies |
| Ferry Burgman | Deputy Member | 0 companies |
| Rune Vabø | Chief Executive Officer | 0 companies |
| Hogne Runningen | Deputy Member | 0 companies |
| Maya Vabø Mongstad | Board of Directors | 0 companies |
| Maya Vabø Mongstad-Vistnes | Board of Directors | 0 companies |
| Harald Rune Øyhovden | Deputy Chairman | 0 companies |
| Svein Erik Amundsen | Board of Directors | 0 companies |
| Per Jarle Bubandt | Board of Directors | 0 companies |
| Anne Marie Almeland Blomberg | Board of Directors | 0 companies |
| Rigmor Fardal | Board of Directors | 0 companies |
| Espen Øyhovden | Board of Directors | 0 companies |
| Toril Eidesvik | Chairman | 0 companies |