| Revenue | NOK 62,3M | +33% |
| EBITDA | NOK 3,8M | -11% |
| Net profit | NOK 3,6M | -16% |
| Total assets | NOK 31,5M | +49% |
| Equity | NOK 13,9M | +5% |
| Employees | 11 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 20 710 | 22 860 | 29 731 | 24 944 | 39 271 | 48 519 | 35 599 | 28 175 | 12 253 | 13 490 | 22 702 | 23 085 | 23 198 | 30 296 | 39 004 | 46 761 | 62 349 |
| Staff expenses | −0 | −2 864 | −3 807 | −4 930 | −4 058 | −6 474 | −8 172 | −6 577 | −5 540 | −4 474 | −3 526 | −4 106 | −5 333 | −3 860 | −5 475 | −7 596 | −9 541 | −9 911 |
| EBITDA | 0 | 2 416 | 2 238 | 3 417 | 1 399 | 5 374 | 7 789 | 3 642 | 2 133 | −1 632 | −168 | 1 658 | 1 513 | 1 615 | 2 092 | 3 077 | 4 253 | 3 786 |
| Depreciation & amort. | −0 | −52 | −67 | −60 | −57 | −43 | −30 | −48 | −50 | −40 | −28 | −24 | −56 | −56 | −33 | −1 | −40 | −40 |
| EBIT | 0 | 2 363 | 2 171 | 3 356 | 1 342 | 5 332 | 7 759 | 3 593 | 2 084 | −1 672 | −196 | 1 634 | 1 457 | 1 559 | 2 059 | 3 076 | 4 213 | 3 746 |
| Net financials | 0 | 246 | −87 | −46 | 95 | −289 | 1 124 | 318 | 551 | 63 | 217 | 9 | 183 | 392 | 23 | 52 | 1 157 | 872 |
| Profit before tax | 0 | 2 610 | 2 084 | 3 311 | 1 437 | 5 042 | 8 883 | 3 912 | 2 635 | −1 609 | 20 | 1 644 | 1 640 | 1 951 | 2 082 | 3 128 | 5 370 | 4 618 |
| Tax | −0 | 742 | 597 | 937 | 429 | 1 464 | 2 544 | 1 108 | 748 | −383 | 9 | 374 | 330 | 435 | 443 | 710 | 1 093 | 1 016 |
| Net profit | 0 | 1 868 | 1 487 | 2 373 | 1 008 | 3 578 | 6 339 | 2 804 | 1 887 | −1 226 | 11 | 1 270 | 1 310 | 1 516 | 1 639 | 2 417 | 4 277 | 3 601 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 6 535 | 7 522 | 13 544 | 7 364 | 16 547 | 19 558 | 16 975 | 12 148 | 9 172 | 9 221 | 10 819 | 11 458 | 12 137 | 14 744 | 24 655 | 21 143 | 31 537 |
| Equity | — | 2 226 | 2 664 | 3 537 | 3 545 | 4 424 | 5 763 | 6 566 | 7 954 | 6 728 | 6 739 | 7 509 | 8 319 | 9 835 | 10 124 | 11 041 | 13 318 | 13 919 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 5 | 0 |
| Short-term debt | 0 | 4 307 | 4 858 | 10 007 | 3 819 | 12 124 | 13 795 | 10 408 | 4 194 | 2 444 | 2 482 | 3 310 | 3 139 | 2 302 | 4 617 | 13 610 | 7 821 | 17 618 |
| Total debt | 0 | 4 309 | 4 858 | 10 007 | 3 819 | 12 124 | 13 795 | 10 408 | 4 194 | 2 444 | 2 482 | 3 310 | 3 139 | 2 302 | 4 620 | 13 614 | 7 825 | 17 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 13.3% | 13.3% | 2024 | |
| Individual | 13.3% | 13.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Medhus | Chief Executive Officer | 0 companies |
| Arne Nordhagen | Chief Executive Officer | 0 companies |
| Ralph Emmaunuel Daber | Chief Executive Officer | 0 companies |
| Odd Eivind Olsen Rygh | Board of Directors | 0 companies |
| Gaute Wigbjørn Kindervåg | Board of Directors | 0 companies |
| Svein Svensen | Chairman | 0 companies |