| Revenue | NOK 109,8M | +26% |
| EBITDA | NOK 32,5M | +90% |
| Net profit | NOK 26,1M | +88% |
| Total assets | NOK 58,8M | +3% |
| Equity | NOK 41,1M | +60% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 584 | 17 024 | 10 062 | 16 081 | 21 741 | 37 407 | 37 515 | 37 634 | 38 976 | 43 647 | 39 498 | 35 924 | 41 037 | 49 001 | 56 546 | 49 905 | 87 305 | 109 757 |
| Staff expenses | −1 448 | −2 133 | −2 478 | −2 577 | −3 234 | −5 017 | −9 928 | −7 456 | −5 805 | −5 939 | −6 674 | −6 165 | −5 740 | −8 899 | −7 261 | −8 739 | −10 447 | −10 880 |
| EBITDA | 1 704 | 2 679 | 38 | 3 146 | 3 603 | 4 117 | 4 716 | 6 718 | 5 135 | 4 479 | 5 401 | 4 447 | 2 983 | 9 676 | 13 896 | 4 871 | 17 124 | 32 472 |
| Depreciation & amort. | −461 | −488 | −485 | −466 | −374 | −491 | −443 | −413 | −436 | −526 | −331 | −219 | −266 | −247 | −216 | −209 | −197 | −178 |
| EBIT | 1 244 | 2 191 | −448 | 2 680 | 3 229 | 3 626 | 4 273 | 6 305 | 4 700 | 3 953 | 5 070 | 4 228 | 2 717 | 9 429 | 13 680 | 4 662 | 16 927 | 32 294 |
| Net financials | −192 | −84 | −78 | −88 | −98 | −64 | −31 | 39 | −47 | −179 | −366 | −301 | −103 | −117 | 12 | 199 | 753 | 1 145 |
| Profit before tax | 1 052 | 2 107 | −526 | 2 593 | 3 131 | 3 562 | 4 242 | 6 344 | 4 653 | 3 774 | 4 704 | 3 927 | 2 614 | 9 312 | 13 692 | 4 861 | 17 680 | 33 439 |
| Tax | 297 | 590 | −204 | 726 | 876 | 1 007 | 1 146 | 1 725 | 1 169 | 920 | 1 097 | 864 | 574 | 2 049 | 3 020 | 1 072 | 3 790 | 7 369 |
| Net profit | 755 | 1 517 | −322 | 1 867 | 2 255 | 2 555 | 3 096 | 4 619 | 3 483 | 2 853 | 3 607 | 3 064 | 2 039 | 7 263 | 10 671 | 3 789 | 13 889 | 26 070 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 250 | 6 766 | 7 989 | 13 576 | 17 704 | 21 414 | 30 359 | 22 396 | 19 268 | 37 516 | 17 426 | 23 551 | 30 279 | 38 450 | 30 168 | 29 689 | 57 070 | 58 843 |
| Equity | 2 849 | 4 367 | 3 045 | 3 912 | 4 167 | 6 721 | 10 545 | 9 789 | 5 873 | 6 056 | 6 563 | 7 627 | 7 666 | 7 930 | 8 001 | 11 790 | 25 679 | 41 123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 401 | 2 399 | 4 945 | 9 664 | 13 537 | 14 693 | 19 813 | 12 607 | 13 395 | 15 598 | 10 863 | 15 924 | 22 613 | 30 521 | 22 167 | 17 899 | 31 390 | 17 720 |
| Total debt | 3 401 | 2 399 | 4 945 | 9 664 | 13 537 | 14 693 | 19 813 | 12 607 | 13 395 | 31 460 | 10 863 | 15 924 | 22 613 | 30 521 | 22 167 | 17 899 | 31 390 | 17 720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
BV Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Onemed As | Company | 95.0% | 95.0% | 2024 |
Infuture Invest As | Company | 81.0% | 81.0% | 2022 |
Fundingsrud Holding As | Company | 9.0% | 9.0% | 2022 |
Anjos As | Company | 5.0% | 5.0% | 2022 |
Dico As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Rustand Dahl | Chief Executive Officer | 0 companies |
| Bård Vegard Marken | Chief Executive Officer | 0 companies |
| Lasse Fundingsrud Bydal | Board of Directors | 0 companies |
| Jan Knoph | Chairman | 0 companies |
| Robert Andrzej Kolakowski | Board of Directors | 0 companies |
| Morten Dahl | Chairman | 0 companies |
| Jens Ole Ørneberg | Board of Directors | 0 companies |