| Revenue | NOK 100,8M | +20% |
| EBITDA | NOK 27,6M | +46% |
| Net profit | NOK 12,9M | +134% |
| Total assets | NOK 80,3M | +22% |
| Equity | NOK 24,8M | +17% |
| Employees | 44 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 35 144 | 35 057 | 47 308 | 45 818 | 43 309 | 47 251 | 50 276 | 62 644 | 63 433 | 90 022 | 83 866 | 100 818 |
| Staff expenses | −0 | −0 | −0 | −0 | −10 415 | −10 591 | −14 880 | −14 780 | −15 851 | −15 609 | −17 840 | −20 496 | −25 123 | −23 849 | −25 945 | −30 909 |
| EBITDA | 0 | 0 | 0 | 0 | 3 955 | 4 924 | 4 613 | 6 416 | 903 | 8 244 | 4 748 | 7 451 | −4 587 | 14 174 | 18 894 | 27 615 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −602 | −929 | −7 368 | −2 452 | −2 183 | −3 453 | −3 569 | −4 535 | −4 242 | −4 889 | −11 197 | −10 696 |
| EBIT | 0 | 0 | 0 | 0 | 3 353 | 3 994 | −2 755 | 3 963 | −1 280 | 4 791 | 1 179 | 2 917 | −8 829 | 9 285 | 7 697 | 16 918 |
| Net financials | 0 | 0 | 0 | 0 | −113 | −124 | −320 | −545 | −411 | −201 | −145 | −198 | −184 | −241 | −629 | −364 |
| Profit before tax | 0 | 0 | 0 | 0 | 3 240 | 3 871 | −3 075 | 3 418 | −1 692 | 4 591 | 1 033 | 2 718 | −9 013 | 9 044 | 7 068 | 16 555 |
| Tax | −0 | −0 | −0 | −0 | 913 | 1 085 | −786 | 935 | −274 | 1 226 | 330 | 725 | −1 974 | 2 018 | 1 562 | 3 653 |
| Net profit | 0 | 0 | 0 | 0 | 2 328 | 2 786 | −2 289 | 2 484 | −1 417 | 3 365 | 704 | 1 993 | −7 038 | 7 026 | 5 507 | 12 901 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | 20 487 | 20 948 | 39 161 | 34 512 | 28 935 | 31 075 | 32 078 | 37 836 | 34 124 | 48 838 | 65 735 | 80 267 |
| Equity | — | — | — | — | 3 885 | 6 633 | 9 740 | 12 224 | 10 806 | 13 571 | 14 275 | 16 268 | 9 230 | 16 256 | 21 263 | 24 800 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 982 | 20 022 | 15 218 | 11 730 | 9 917 | 9 355 | 7 996 | 12 481 | 12 721 | 19 846 | 17 015 |
| Short-term debt | 0 | 0 | 0 | 0 | 11 505 | 6 333 | 9 399 | 7 070 | 6 398 | 7 587 | 8 448 | 13 572 | 12 413 | 19 861 | 24 627 | 38 452 |
| Total debt | 0 | 0 | 0 | 0 | 16 602 | 14 315 | 29 421 | 22 288 | 18 128 | 17 504 | 17 803 | 21 568 | 24 894 | 32 582 | 44 472 | 55 466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Deputy Member | Deputy Member | 2020 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Perpetuum As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| John Barlindhaug | Deputy Member | 0 companies |
| Martin Holm | Chief Executive Officer | 0 companies |
| Are Lorentsen | Chairman | 0 companies |