| Revenue | NOK 700K | +42% |
| EBITDA | NOK 328K | +63% |
| Net profit | NOK 12K | +143% |
| Total assets | NOK 5,3M | +35% |
| Equity | NOK 195K | +6% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 149 | 90 | 90 | 90 | 96 | 182 | 144 | 144 | 203 | 208 | 192 | 192 | 192 | 192 | 192 | 192 | 494 | 700 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 120 | 81 | 82 | 81 | 86 | 146 | 74 | 115 | −40 | 88 | 67 | 56 | 86 | 91 | 88 | 80 | 201 | 328 |
| Depreciation & amort. | −0 | −25 | −25 | −25 | −25 | −25 | −25 | −22 | −22 | −23 | −26 | −26 | −26 | −26 | −29 | −31 | −33 | −60 | −75 |
| EBIT | 0 | 95 | 56 | 57 | 56 | 61 | 121 | 52 | 92 | −63 | 62 | 40 | 30 | 60 | 62 | 57 | 48 | 141 | 254 |
| Net financials | 0 | −93 | −54 | −57 | −56 | −55 | −46 | −31 | −30 | −36 | −34 | −32 | −35 | 29 | −24 | −28 | −35 | −176 | −239 |
| Profit before tax | 0 | 2 | 2 | −1 | −1 | 6 | 75 | 22 | 63 | −99 | 27 | 9 | −5 | 31 | 38 | 28 | 12 | −35 | 15 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 1 | 6 | 15 | −18 | 0 | 2 | −1 | 7 | 8 | 6 | 3 | −8 | 3 |
| Net profit | 0 | 2 | 2 | −1 | −1 | 6 | 73 | 16 | 47 | −81 | 27 | 7 | −4 | 24 | 30 | 22 | 10 | −27 | 12 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 801 | 760 | 744 | 705 | 698 | 1 064 | 1 026 | 1 041 | 1 033 | 882 | 841 | 780 | 760 | 744 | 770 | 685 | 3 934 | 5 298 |
| Equity | — | 33 | 35 | 35 | 34 | 40 | 113 | 129 | 176 | 95 | 122 | 129 | 125 | 149 | 179 | 201 | 210 | 183 | 195 |
| Long-term debt | 0 | 724 | 0 | 0 | 0 | 647 | 916 | 874 | 838 | 772 | 725 | 679 | 631 | 590 | 551 | 503 | 15 | 3 280 | 3 235 |
| Short-term debt | 0 | 44 | 26 | 15 | 6 | 11 | 35 | 24 | 27 | 166 | 35 | 33 | 24 | 22 | 15 | 67 | 460 | 470 | 1 869 |
| Total debt | 0 | 768 | 725 | 709 | 671 | 659 | 950 | 898 | 865 | 938 | 760 | 713 | 655 | 612 | 566 | 570 | 475 | 3 751 | 5 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.0% | 12.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Warmbrodt Rygnestad | Deputy Member | 0 companies |
| Linda Warmbrodt | Chairman | 0 companies |