| Revenue | NOK 122,8M | -32% |
| EBITDA | NOK 48,9M | -53% |
| Net profit | NOK 31,1M | -57% |
| Total assets | NOK 207,4M | +11% |
| Equity | NOK 73,3M | +4% |
| Employees | 14 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 281 | 42 610 | 61 174 | 28 325 | 42 595 | 71 367 | 89 598 | 71 950 | 66 347 | 73 112 | 179 924 | 122 833 |
| Staff expenses | −3 503 | −4 172 | −4 059 | −4 217 | −5 023 | −5 547 | −6 166 | −6 569 | −6 463 | −6 852 | −7 766 | −7 789 |
| EBITDA | 11 593 | 9 020 | 39 570 | 8 383 | 19 088 | 39 819 | 49 510 | 44 460 | 28 402 | 31 326 | 104 633 | 48 913 |
| Depreciation & amort. | −1 458 | −1 517 | −3 389 | −2 689 | −2 886 | −4 282 | −4 535 | −3 892 | −6 397 | −5 948 | −11 538 | −9 219 |
| EBIT | 10 135 | 7 504 | 36 180 | 5 694 | 16 203 | 35 537 | 44 975 | 40 569 | 22 005 | 25 378 | 93 095 | 39 695 |
| Net financials | −906 | −404 | 183 | 285 | 29 | 92 | 198 | −159 | −410 | −508 | −295 | −4 |
| Profit before tax | 9 229 | 7 100 | 36 364 | 5 980 | 16 232 | 35 629 | 45 173 | 40 410 | 21 595 | 24 870 | 92 800 | 39 691 |
| Tax | 2 553 | 1 898 | 10 174 | 1 557 | 4 524 | 9 075 | 10 973 | 9 356 | 4 680 | 5 398 | 20 901 | 8 589 |
| Net profit | 6 676 | 5 202 | 26 189 | 4 423 | 11 708 | 26 554 | 34 201 | 31 054 | 16 915 | 19 472 | 71 900 | 31 102 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 656 | 42 425 | 47 199 | 33 758 | 45 801 | 75 867 | 72 450 | 78 796 | 78 779 | 97 472 | 187 303 | 207 437 |
| Equity | 10 840 | 13 480 | 13 663 | 17 504 | 20 212 | 45 366 | 15 303 | 18 414 | 26 829 | 33 301 | 70 766 | 73 299 |
| Long-term debt | −3 832 | 13 180 | 254 | 5 874 | 0 | 0 | 0 | 10 000 | 8 250 | 23 250 | 20 500 | 58 000 |
| Short-term debt | 8 466 | 10 571 | 30 159 | 6 510 | 21 087 | 24 218 | 48 520 | 46 485 | 39 025 | 35 654 | 81 453 | 59 383 |
| Total debt | 31 985 | 23 752 | 30 414 | 12 384 | 21 087 | 24 218 | 48 520 | 56 485 | 47 275 | 58 904 | 101 953 | 117 383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Perpetuum As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| John Barlindhaug | Deputy Member | 0 companies |
| Are Lorentsen | Chairman | 0 companies |