| Revenue | NOK 897,7M | -7% |
| EBITDA | NOK 81,2M | +8% |
| Net profit | NOK 62,6M | -1% |
| Total assets | NOK 429M | +5% |
| Equity | NOK 61,6M | -17% |
| Employees | 131 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 150 | 233 114 | 209 603 | 232 546 | 340 494 | 356 806 | 438 164 | 481 058 | 402 442 | 421 165 | 586 750 | 607 873 | 572 783 | 545 578 | 754 772 | 967 739 | 897 676 |
| Staff expenses | −19 213 | −24 680 | −31 571 | −26 974 | −31 174 | −38 731 | −42 955 | −49 268 | −42 688 | −55 937 | −63 568 | −72 226 | −85 062 | −91 583 | −117 857 | −114 040 | −149 263 |
| EBITDA | 29 278 | 29 005 | 27 651 | 24 279 | 40 676 | 23 925 | 47 668 | 36 375 | 27 680 | 37 793 | 44 016 | 46 053 | 21 183 | 37 104 | 45 084 | 75 415 | 81 158 |
| Depreciation & amort. | −1 054 | −1 101 | −396 | −540 | −678 | −600 | −579 | −811 | −980 | −1 065 | −1 045 | −1 828 | −2 291 | −2 432 | −2 213 | −3 685 | −4 853 |
| EBIT | 28 224 | 27 904 | 27 255 | 23 738 | 39 998 | 23 325 | 47 089 | 35 565 | 26 700 | 36 728 | 42 971 | 44 225 | 18 891 | 34 671 | 42 872 | 71 730 | 76 305 |
| Net financials | 1 653 | 1 372 | 2 100 | 783 | 1 384 | 1 052 | 3 960 | −2 539 | 7 265 | −50 | 3 533 | 5 324 | 2 894 | 7 847 | 8 262 | 10 176 | 5 197 |
| Profit before tax | 29 878 | 29 276 | 29 355 | 24 522 | 41 382 | 24 377 | 51 049 | 33 026 | 33 965 | 36 678 | 46 504 | 49 548 | 21 785 | 42 519 | 51 134 | 81 906 | 81 502 |
| Tax | 8 650 | 8 370 | 8 251 | 6 865 | 11 821 | 6 033 | 13 891 | 9 249 | 6 261 | 8 537 | 10 072 | 8 532 | 5 162 | 8 290 | 11 294 | 18 552 | 18 857 |
| Net profit | 21 227 | 20 906 | 21 105 | 17 657 | 29 561 | 18 343 | 37 159 | 23 777 | 27 704 | 28 141 | 36 433 | 41 016 | 16 623 | 34 229 | 39 840 | 63 354 | 62 645 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 104 251 | 117 442 | 137 498 | 139 380 | 194 152 | 163 832 | 234 192 | 227 472 | 231 365 | 247 815 | 258 060 | 250 183 | 251 745 | 272 690 | 339 853 | 407 932 | 429 014 |
| Equity | 45 379 | 54 395 | 59 875 | 67 532 | 87 093 | 63 696 | 90 855 | 68 632 | 81 032 | 93 690 | 109 802 | 135 702 | 134 942 | 154 171 | 174 011 | 74 558 | 61 598 |
| Long-term debt | 17 767 | 21 094 | 19 948 | 22 672 | 47 733 | 48 928 | 44 132 | 23 123 | 19 988 | 17 759 | 8 243 | 5 717 | 4 089 | 5 686 | 5 911 | 5 716 | 16 134 |
| Short-term debt | 41 105 | 41 953 | 57 675 | 49 176 | 59 326 | 51 209 | 99 206 | 135 717 | 130 345 | 136 366 | 140 015 | 108 764 | 112 715 | 112 833 | 159 931 | 327 658 | 351 282 |
| Total debt | 58 872 | 63 047 | 77 623 | 71 848 | 107 060 | 100 136 | 143 337 | 158 840 | 150 333 | 154 125 | 148 259 | 114 481 | 116 803 | 118 519 | 165 842 | 333 375 | 367 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Energima Gruppen As | Company | 100.0% | 100.0% | 2024 |
Magnussen Invest As | Company | 100.0% | 100.0% | 2023 |
| Individual | 7.0% | 7.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Arild Brede Magnussen | Chief Executive Officer | 0 companies |
| Morten Hveding Juel | Chairman | 0 companies |
| Mimi Kristine Berdal | Board of Directors | 0 companies |
| Kristoffer Karlsson Ree | Board of Directors | 0 companies |
| Einar Smidesang | Chairman | 0 companies |
| Morten Huse | Board of Directors | 0 companies |