| Revenue | NOK 36,1M | -6% |
| EBITDA | NOK 1,4M | -62% |
| Net profit | NOK 953K | -66% |
| Total assets | NOK 22,8M | -16% |
| Equity | NOK 14,7M | +3% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 774 | 18 158 | 17 215 | 22 055 | 20 326 | 21 709 | 22 805 | 24 640 | 26 123 | 28 852 | 33 956 | 34 427 | 35 023 | 38 652 | 48 495 | 38 221 | 36 093 |
| Staff expenses | −3 736 | −3 833 | −3 740 | −4 012 | −4 144 | −4 462 | −4 590 | −4 771 | −5 144 | −5 866 | −6 689 | −7 482 | −7 698 | −8 038 | −9 570 | −8 366 | −8 827 |
| EBITDA | 2 426 | 1 767 | 1 482 | 2 096 | 757 | 2 095 | 2 395 | 2 661 | 2 548 | 2 281 | 3 967 | 2 186 | 1 269 | 4 711 | 7 345 | 3 624 | 1 375 |
| Depreciation & amort. | −740 | −716 | −714 | −625 | −590 | −587 | −640 | −802 | −653 | −530 | −553 | −498 | −507 | −376 | −313 | −300 | −284 |
| EBIT | 1 687 | 1 052 | 768 | 1 470 | 167 | 1 508 | 1 754 | 1 858 | 1 895 | 1 750 | 3 414 | 1 688 | 762 | 4 335 | 7 032 | 3 324 | 1 091 |
| Net financials | −52 | −49 | 13 | 61 | −161 | 37 | −8 | 5 | 7 | −4 | −7 | −20 | −21 | −1 | −170 | 195 | 136 |
| Profit before tax | 1 634 | 1 003 | 781 | 1 531 | 6 | 1 545 | 1 746 | 1 863 | 1 902 | 1 747 | 3 407 | 1 667 | 741 | 4 334 | 6 862 | 3 519 | 1 227 |
| Tax | 463 | 283 | 219 | 433 | 4 | 431 | 479 | 504 | 481 | 428 | 789 | 368 | 164 | 954 | 1 548 | 738 | 273 |
| Net profit | 1 172 | 720 | 562 | 1 098 | 2 | 1 113 | 1 268 | 1 359 | 1 421 | 1 319 | 2 618 | 1 300 | 578 | 3 380 | 5 314 | 2 780 | 953 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 541 | 10 400 | 10 518 | 11 619 | 11 927 | 13 273 | 14 336 | 14 819 | 14 676 | 16 138 | 18 280 | 19 744 | 21 125 | 25 451 | 32 892 | 27 066 | 22 841 |
| Equity | 6 807 | 7 227 | 7 609 | 8 347 | 8 349 | 9 462 | 9 730 | 10 190 | 10 710 | 11 383 | 13 346 | 14 334 | 14 912 | 16 090 | 16 404 | 14 184 | 14 657 |
| Long-term debt | 2 717 | 1 348 | 466 | 198 | 1 898 | 1 465 | 1 168 | 650 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 016 | 1 824 | 2 443 | 3 074 | 1 680 | 2 345 | 3 438 | 3 979 | 3 923 | 4 755 | 4 819 | 4 735 | 5 088 | 7 549 | 14 119 | 9 956 | 4 700 |
| Total debt | 5 733 | 3 173 | 2 909 | 3 272 | 3 578 | 3 811 | 4 606 | 4 629 | 3 966 | 4 755 | 4 819 | 4 735 | 5 088 | 7 549 | 14 119 | 9 956 | 4 700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Observer | Observer | 2024 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bako As | Company | 70.0% | 70.0% | 2024 |
Mms Holding As | Company | 15.6% | 15.6% | 2024 |
Tess Holding As | Company | 14.4% | 14.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Svein Frode Kvam | Observer | 0 companies |
| Svein Larssen | Chief Executive Officer | 0 companies |
| Bjørn Kristiansen | Chairman | 0 companies |
| Frode Herbert Larssen | Board of Directors | 0 companies |
| Svein Ottar Vestreng | Chairman | 0 companies |
| Tom Ole Kittilsen | Board of Directors | 0 companies |
| Gry Elisabeth Nilsen | Board of Directors | 0 companies |