| Revenue | NOK 51,6M | +6% |
| EBITDA | NOK 1,2M | -14% |
| Net profit | NOK 2K | -100% |
| Total assets | NOK 17,4M | +18% |
| Equity | NOK 2,2M | -28% |
| Employees | 29 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 487 | 42 055 | 40 024 | 43 576 | 51 487 | 42 116 | 48 767 | 41 157 | 31 271 | 39 261 | 39 696 | 46 774 | 32 581 | 49 206 | 59 784 | 56 586 | 48 750 | 51 631 |
| Staff expenses | −10 990 | −10 610 | −9 070 | −10 291 | −13 442 | −12 330 | −13 221 | −14 274 | −12 742 | −12 074 | −12 667 | −15 286 | −12 655 | −15 524 | −18 101 | −17 678 | −17 075 | −18 147 |
| EBITDA | 2 863 | 5 729 | 1 130 | 1 165 | 1 367 | 2 481 | 3 501 | 1 895 | −939 | 2 663 | 1 115 | 2 681 | 853 | 1 638 | −506 | 5 897 | 1 412 | 1 217 |
| Depreciation & amort. | −526 | −428 | −410 | −259 | −237 | −739 | −331 | −935 | −438 | −437 | −394 | −237 | −148 | −147 | −353 | −432 | −514 | −892 |
| EBIT | 2 337 | 5 300 | 720 | 907 | 1 130 | 1 741 | 3 171 | 961 | −1 377 | 2 226 | 722 | 2 444 | 704 | 1 491 | −859 | 5 465 | 898 | 326 |
| Net financials | −261 | −66 | −387 | −140 | −130 | −49 | −24 | −79 | −75 | −148 | −163 | −95 | −126 | −165 | −176 | −128 | 554 | −323 |
| Profit before tax | 2 076 | 5 235 | 334 | 766 | 1 000 | 1 692 | 3 146 | 881 | −1 452 | 2 078 | 559 | 2 350 | 578 | 1 325 | −1 035 | 5 337 | 1 452 | 3 |
| Tax | 588 | 1 466 | 186 | 217 | 281 | 450 | 852 | 135 | −360 | 481 | 104 | 517 | 130 | 294 | −226 | 1 176 | 152 | 1 |
| Net profit | 1 488 | 3 769 | 148 | 549 | 719 | 1 242 | 2 294 | 746 | −1 092 | 1 597 | 456 | 1 832 | 448 | 1 032 | −809 | 4 161 | 1 300 | 2 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 085 | 14 220 | 15 798 | 13 558 | 14 711 | 11 425 | 16 141 | 11 394 | 8 321 | 12 098 | 14 602 | 11 978 | 9 861 | 12 031 | 13 804 | 16 963 | 14 744 | 17 371 |
| Equity | 2 988 | 5 306 | 1 686 | 2 235 | 2 954 | 4 196 | 5 490 | 3 736 | 1 644 | 3 240 | 3 696 | 3 529 | 3 977 | 5 009 | 4 199 | 5 710 | 3 010 | 2 172 |
| Long-term debt | 0 | 1 480 | 72 | 0 | 567 | 701 | 1 175 | 1 311 | 0 | 444 | 547 | 126 | 256 | 500 | 274 | 1 182 | 1 240 | 3 129 |
| Short-term debt | 9 519 | 7 433 | 14 040 | 11 038 | 11 190 | 6 528 | 9 476 | 6 347 | 6 677 | 8 414 | 10 358 | 8 323 | 5 628 | 6 522 | 9 330 | 10 071 | 10 494 | 12 071 |
| Total debt | 10 097 | 8 913 | 14 112 | 11 324 | 11 757 | 7 229 | 10 651 | 7 658 | 6 677 | 8 857 | 10 906 | 8 449 | 5 884 | 7 023 | 9 605 | 11 253 | 11 734 | 15 199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sosr Holding As | Company | 45.0% | 45.0% | 2024 |
Sumsar & Sungam As | Company | 45.0% | 45.0% | 2024 |
Le Holding As | Company | 42.0% | 42.0% | 2022 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Alf Inge Reime | Chief Executive Officer | 0 companies |
| Leif Eike | Board of Directors | 0 companies |
| Tormod Frafjord | Chairman | 0 companies |
| Stein Ove Sør-Reime | Board of Directors | 0 companies |