| Revenue | NOK 17,4M | -6% |
| EBITDA | NOK 731K | -73% |
| Net profit | NOK 356K | -81% |
| Total assets | NOK 3,4M | -18% |
| Equity | NOK 1,8M | +24% |
| Employees | 21 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 322 | 8 031 | 10 485 | 13 246 | 14 126 | 14 580 | 13 859 | 13 905 | 13 125 | 12 541 | 12 688 | 13 171 | 13 347 | 14 596 | 15 679 | 18 488 | 17 393 |
| Staff expenses | −907 | −1 251 | −1 609 | −2 043 | −2 477 | −3 178 | −2 816 | −2 894 | −3 016 | −2 778 | −3 635 | −3 462 | −3 438 | −3 983 | −4 553 | −5 126 | −5 600 |
| EBITDA | 1 829 | 1 530 | 2 616 | 3 590 | 3 719 | 2 926 | 2 747 | 2 648 | 2 133 | 2 557 | 1 149 | 1 455 | 1 165 | 1 246 | 1 270 | 2 669 | 731 |
| Depreciation & amort. | −91 | −158 | −220 | −151 | −101 | −58 | −0 | −0 | −0 | −10 | −33 | −41 | −85 | −129 | −165 | −203 | −210 |
| EBIT | 1 738 | 1 372 | 2 396 | 3 439 | 3 618 | 2 868 | 2 747 | 2 648 | 2 133 | 2 548 | 1 116 | 1 414 | 1 079 | 1 117 | 1 105 | 2 465 | 521 |
| Net financials | −56 | −10 | 64 | 81 | 32 | 221 | 37 | 44 | 14 | 17 | −3 | −10 | −14 | −37 | −73 | −47 | −54 |
| Profit before tax | 1 682 | 1 362 | 2 460 | 3 520 | 3 651 | 3 089 | 2 784 | 2 691 | 2 146 | 2 565 | 1 113 | 1 404 | 1 066 | 1 079 | 1 032 | 2 418 | 468 |
| Tax | 506 | 385 | 718 | 969 | 1 023 | 865 | 751 | 728 | 537 | 614 | 255 | 309 | 226 | 246 | 227 | 543 | 112 |
| Net profit | 1 176 | 977 | 1 742 | 2 552 | 2 627 | 2 224 | 2 033 | 1 963 | 1 609 | 1 951 | 858 | 1 095 | 840 | 834 | 805 | 1 875 | 356 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 185 | 5 006 | 6 488 | 9 325 | 12 112 | 14 506 | 16 171 | 17 970 | 4 020 | 2 128 | 2 397 | 2 702 | 3 201 | 2 663 | 3 558 | 4 194 | 3 437 |
| Equity | 2 854 | 3 285 | 4 892 | 7 432 | 10 059 | 12 282 | 14 315 | 1 233 | 100 | 230 | 347 | 395 | 100 | 100 | 601 | 1 476 | 1 831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 29 | 0 | 4 | 10 | 825 | 525 | 225 |
| Short-term debt | 1 330 | 1 719 | 1 596 | 1 894 | 2 053 | 2 223 | 1 856 | 16 737 | 3 920 | 1 868 | 2 021 | 2 307 | 3 097 | 2 553 | 2 132 | 2 193 | 1 381 |
| Total debt | 1 331 | 1 721 | 1 596 | 1 894 | 2 053 | 2 223 | 1 856 | 16 737 | 3 920 | 1 898 | 2 050 | 2 307 | 3 101 | 2 563 | 2 957 | 2 718 | 1 606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ohmega Holding As | Company | 50.0% | 50.0% | 2024 |
Hegfro As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Ellen Løyning Larsen | Chief Executive Officer | 0 companies |
| Frode Larsen | Board of Directors | 0 companies |
| Anders Ohm | Chairman | 0 companies |