| Revenue | NOK 2,3M | -1% |
| EBITDA | NOK 144K | -55% |
| Net profit | NOK 109K | -57% |
| Total assets | NOK 1,5M | -17% |
| Equity | NOK 945K | +13% |
| Employees | 20 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 405 | 675 | 589 | 1 017 | 2 542 | 2 392 | 2 378 | 2 210 | 1 767 | 1 724 | 1 618 | 1 705 | 703 | 731 | 1 961 | 2 301 | 2 275 |
| Staff expenses | −259 | −115 | −55 | −160 | −537 | −592 | −452 | −445 | −399 | −408 | −431 | −394 | −127 | −44 | −410 | −444 | −546 |
| EBITDA | 55 | −142 | 142 | 90 | 178 | 61 | 327 | 382 | 177 | 190 | 86 | 203 | 11 | 203 | 337 | 318 | 144 |
| Depreciation & amort. | −84 | −84 | −0 | −11 | −84 | −84 | −80 | −91 | −98 | −114 | −114 | −88 | −18 | −18 | −27 | −28 | −33 |
| EBIT | −30 | −226 | 142 | 79 | 94 | −22 | 247 | 292 | 78 | 76 | −28 | 115 | −7 | 185 | 309 | 290 | 111 |
| Net financials | −21 | 5 | 0 | 2 | 3 | 1 | 1 | 1 | 1 | −1 | 1 | 4 | 0 | 0 | 10 | 30 | 27 |
| Profit before tax | −51 | −221 | 142 | 81 | 96 | −21 | 248 | 293 | 79 | 75 | −27 | 118 | −6 | 185 | 320 | 320 | 138 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 9 | 20 | 21 | 6 | 33 | −3 | 41 | 69 | 66 | 29 |
| Net profit | −51 | −221 | 142 | 81 | 96 | −21 | 248 | 284 | 59 | 54 | −33 | 85 | −4 | 145 | 251 | 254 | 109 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 404 | 257 | 250 | 1 228 | 1 022 | 914 | 920 | 850 | 917 | 843 | 915 | 946 | 648 | 815 | 1 383 | 1 752 | 1 460 |
| Equity | −184 | −405 | — | −183 | −87 | −108 | 140 | 424 | 483 | 537 | 504 | 589 | 586 | 731 | 981 | 836 | 945 |
| Long-term debt | 361 | 0 | 0 | 0 | 500 | 500 | 440 | 74 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 306 | 146 | 861 | 608 | 522 | 340 | 351 | 363 | 306 | 411 | 357 | 62 | 85 | 401 | 916 | 515 |
| Total debt | 588 | 663 | 514 | 1 411 | 1 108 | 1 022 | 780 | 425 | 434 | 306 | 411 | 357 | 62 | 85 | 401 | 916 | 515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Deputy Member | Deputy Member | 2024 | — | — |
ES Deputy Member | Deputy Member | 2008 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOKHOLDERIET AS | Company | 50.7% | 50.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erlend Olai Sørdahl | Deputy Member | 0 companies |
| Elisabeth Sørdahl | Deputy Member | 0 companies |
| Ken Terje Larsen | Chief Executive Officer | 0 companies |
| Eirik Sørdahl | Chairman | 0 companies |