| Revenue | NOK 11,2M | +95% |
| EBITDA | NOK 3,4M | +17% |
| Net profit | NOK -1,8M | -768% |
| Total assets | NOK 41,7M | -20% |
| Equity | NOK 2,7M | +14% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 278 | 2 231 | 2 320 | 2 300 | 1 476 | 0 | 2 932 | 3 375 | 4 028 | 4 138 | 4 133 | 4 516 | 4 315 | 5 834 | 4 525 | 5 762 | 11 215 |
| Staff expenses | −192 | −235 | 19 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −243 | −410 |
| EBITDA | 1 180 | 1 045 | 945 | 1 263 | 899 | 0 | 1 239 | −2 055 | 1 007 | 2 691 | 1 190 | 3 048 | 2 901 | 4 365 | 2 736 | 2 943 | 3 436 |
| Depreciation & amort. | −270 | −308 | −330 | −333 | −213 | −0 | −63 | −301 | −327 | −341 | −342 | −348 | −584 | −569 | −4 009 | −907 | −957 |
| EBIT | 911 | 736 | 615 | 930 | 686 | 0 | 1 176 | −2 356 | 680 | 2 350 | 847 | 2 700 | 2 316 | 3 796 | −1 273 | 2 036 | 2 479 |
| Net financials | −1 577 | −611 | −711 | −748 | −791 | 0 | −425 | −688 | −667 | −640 | −539 | −624 | −797 | −711 | −1 168 | −1 522 | −1 651 |
| Profit before tax | −666 | 125 | −95 | 182 | −105 | 0 | 751 | −3 044 | 13 | 1 710 | 309 | 2 076 | 1 519 | 3 085 | −2 441 | 513 | 828 |
| Tax | −0 | −17 | 160 | 154 | 20 | −0 | 173 | −331 | −344 | 409 | 85 | 494 | 391 | 483 | 281 | 244 | 2 627 |
| Net profit | −666 | 143 | −256 | 28 | −125 | 0 | 578 | −2 713 | 358 | 1 301 | 224 | 1 582 | 1 128 | 2 602 | −2 722 | 269 | −1 799 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 447 | 13 873 | 16 211 | 17 480 | 17 593 | — | 35 850 | 31 660 | 32 855 | 32 438 | 30 483 | 30 457 | 36 006 | 37 728 | 52 081 | 51 959 | 41 744 |
| Equity | −1 690 | 20 | −236 | −208 | −333 | — | 2 180 | 362 | 753 | 834 | 774 | 606 | 4 923 | 6 699 | 2 980 | 2 383 | 2 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 8 139 | 0 | 28 400 | 28 400 | 29 600 | 28 990 | 28 220 | 27 310 | 26 950 | 25 850 | 34 750 | 47 590 | 32 920 |
| Short-term debt | 5 905 | 4 838 | 7 557 | 9 049 | 9 787 | 0 | 5 270 | 2 898 | 2 503 | 2 614 | 1 489 | 2 541 | 4 133 | 5 179 | 14 352 | 1 986 | 6 097 |
| Total debt | 15 137 | 13 853 | 16 447 | 17 689 | 17 926 | 0 | 33 670 | 31 298 | 32 103 | 31 604 | 29 709 | 29 851 | 31 083 | 31 029 | 49 102 | 49 576 | 39 017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smea As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Furseth | Chief Executive Officer | 0 companies |
| Janet Maria Furseth | Board of Directors | 0 companies |
| Rune Furseth | Chairman | 0 companies |