| Revenue | NOK 60,7M | +13% |
| EBITDA | NOK 20,5M | +17% |
| Net profit | NOK 3,9M | +128% |
| Total assets | NOK 200,6M | +25% |
| Equity | NOK 50,6M | +8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 225 | 13 714 | 15 838 | 22 215 | 22 246 | 17 920 | 20 996 | 28 788 | 27 908 | 36 152 | 39 776 | 42 070 | 42 003 | 39 896 | 66 689 | 53 658 | 60 749 |
| Staff expenses | −5 591 | −5 918 | −6 792 | −9 423 | −9 506 | −7 619 | −8 802 | −12 499 | −10 949 | −13 990 | −15 368 | −17 839 | −15 780 | −15 585 | −26 614 | −21 039 | −23 291 |
| EBITDA | 3 055 | 4 685 | 4 626 | 6 912 | 7 133 | 3 217 | 5 219 | 9 682 | 10 617 | 12 672 | 13 644 | 13 795 | 13 059 | 15 368 | 21 314 | 17 621 | 20 545 |
| Depreciation & amort. | −1 358 | −1 513 | −1 516 | −1 519 | −1 519 | −1 563 | −1 661 | −1 633 | −2 131 | −5 021 | −5 278 | −6 013 | −6 723 | −7 087 | −8 654 | −8 654 | −9 729 |
| EBIT | 1 696 | 3 172 | 3 110 | 5 393 | 5 614 | 1 654 | 3 558 | 8 049 | 8 486 | 7 651 | 8 366 | 7 781 | 6 336 | 8 281 | 12 660 | 8 967 | 10 817 |
| Net financials | −2 449 | 670 | −1 780 | −565 | 644 | −1 591 | −1 347 | −2 909 | 448 | −1 712 | −2 642 | −2 432 | −3 429 | −2 331 | −5 266 | −6 764 | −5 799 |
| Profit before tax | −752 | 3 842 | 1 330 | 4 829 | 6 258 | 63 | 2 211 | 5 140 | 8 935 | 5 939 | 5 724 | 5 349 | 2 908 | 5 950 | 7 394 | 2 203 | 5 017 |
| Tax | −212 | 1 074 | 353 | 1 353 | 1 752 | −4 | 597 | 1 362 | 2 131 | 1 264 | 1 109 | 1 177 | 640 | 1 309 | 1 627 | 488 | 1 099 |
| Net profit | −541 | 2 768 | 977 | 3 475 | 4 506 | 67 | 1 614 | 3 778 | 6 804 | 4 675 | 4 615 | 4 172 | 2 267 | 4 641 | 5 767 | 1 715 | 3 918 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 961 | 31 139 | 30 920 | 37 032 | 38 393 | 30 677 | 33 763 | 44 390 | 105 049 | 117 520 | 119 722 | 139 327 | 129 238 | 165 617 | 163 152 | 160 785 | 200 562 |
| Equity | 3 548 | 4 372 | 5 349 | 6 824 | 10 330 | 10 397 | 11 012 | 14 790 | 20 594 | 24 669 | 28 684 | 32 856 | 35 123 | 39 164 | 44 932 | 46 647 | 50 565 |
| Long-term debt | 0 | 0 | 0 | 0 | 20 026 | 15 551 | 16 880 | 19 717 | 74 881 | 82 983 | 81 311 | 98 961 | 87 123 | 118 941 | 103 376 | 101 769 | 137 519 |
| Short-term debt | 1 886 | 5 895 | 3 905 | 8 856 | 8 037 | 4 729 | 5 872 | 9 883 | 9 575 | 9 868 | 9 727 | 7 511 | 6 992 | 7 511 | 14 844 | 12 369 | 12 478 |
| Total debt | 22 413 | 26 767 | 25 572 | 30 208 | 28 063 | 20 280 | 22 752 | 29 600 | 84 455 | 92 850 | 91 038 | 106 471 | 94 115 | 126 452 | 118 220 | 114 138 | 149 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Deputy Member | Deputy Member | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smbj As | Company | 50.0% | 50.0% | 2024 |
Leinar As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gerd Bareksten | Deputy Member | 0 companies |
| Svein Magne Korneliussen | Deputy Chairman | 0 companies |
| Kristian Birger Korneliussen | Chairman | 0 companies |