| Revenue | NOK 21,7M | +24% |
| EBITDA | NOK 2,3M | +20% |
| Net profit | NOK 538K | -17% |
| Total assets | NOK 26,7M | +14% |
| Equity | NOK 11,9M | +5% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 811 | 3 579 | 1 129 | 564 | 307 | 1 399 | 469 | 615 | 881 | 1 047 | 2 279 | 3 131 | 8 271 | 11 685 | 12 749 | 17 464 | 21 688 |
| Staff expenses | −0 | −74 | −2 | −0 | −0 | −69 | −38 | −0 | −3 | −0 | −304 | −285 | −1 112 | −1 538 | −2 724 | −2 832 | −2 319 |
| EBITDA | 27 | 1 116 | −300 | −981 | −144 | 584 | −347 | 142 | 280 | 270 | 392 | 725 | 1 155 | 890 | 857 | 1 892 | 2 268 |
| Depreciation & amort. | −0 | −3 | −5 | −566 | −723 | −726 | −640 | −240 | −240 | −236 | −264 | −289 | −559 | −655 | −843 | −1 290 | −1 611 |
| EBIT | 27 | 1 113 | −305 | −1 548 | −867 | −142 | −987 | −98 | 40 | 34 | 127 | 435 | 595 | 235 | 15 | 602 | 657 |
| Net financials | 1 | −15 | 0 | −4 | −3 | −2 | −6 | −3 | −1 | −0 | 2 | −6 | −53 | −164 | −81 | −173 | −746 |
| Profit before tax | 27 | 1 098 | −304 | −1 552 | −870 | −144 | −994 | −100 | 39 | 34 | 130 | 430 | 542 | 72 | −67 | 429 | −89 |
| Tax | 8 | 393 | −85 | 228 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −43 | −220 | −223 | −627 |
| Net profit | 20 | 706 | −219 | −1 780 | −870 | −144 | −994 | −100 | 39 | 34 | 130 | 430 | 542 | 114 | 153 | 652 | 538 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 201 | 2 250 | 3 802 | 3 810 | 3 160 | 3 111 | 2 215 | 2 061 | 1 962 | 2 217 | 2 600 | 4 063 | 8 544 | 8 234 | 13 364 | 23 436 | 26 677 |
| Equity | 930 | 1 636 | 1 416 | −364 | −1 234 | 423 | −571 | 1 828 | 1 867 | 1 901 | 2 031 | 2 461 | 3 028 | 3 142 | 10 753 | 11 405 | 11 943 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 833 | 1 167 | 500 | 3 233 | 4 657 |
| Short-term debt | 271 | 614 | 2 386 | 4 174 | 4 393 | 2 688 | 2 786 | 233 | 95 | 316 | 569 | 1 602 | 3 682 | 3 925 | 2 110 | 8 798 | 10 076 |
| Total debt | 271 | 614 | 2 386 | 4 174 | 4 393 | 2 688 | 2 786 | 233 | 95 | 316 | 569 | 1 602 | 5 516 | 5 092 | 2 610 | 12 031 | 14 734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wauer Invest As | Company | 35.8% | 35.8% | 2024 |
Box Holding As | Company | 22.3% | 22.3% | 2024 |
Solsten As | Company | 16.9% | 16.9% | 2024 |
Summen As | Company | 6.5% | 6.5% | 2024 |
| Individual | 3.7% | 3.7% | 2024 | |
Oxitrate As | Company | 3.3% | 3.3% | 2024 |
| Individual | 2.6% | 2.6% | 2024 | |
Tananua As | Company | 2.6% | 2.6% | 2024 |
| Individual | 1.3% | 1.3% | 2023 | |
Namo As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Wauer | Chief Executive Officer | 0 companies |
| Tor Wauer | Chief Executive Officer | 0 companies |
| Svein Bolkesjø Bentzen | Chief Executive Officer | 0 companies |
| Morten Fredriksen | Chief Executive Officer | 0 companies |
| Svein Bentzen | Board of Directors | 0 companies |
| Jon Are Ulfsrud | Board of Directors | 0 companies |
| Kjell Ole Simonsen | Chairman | 0 companies |
| Petter Mannsverk Andresen | Chairman | 0 companies |
| Bjørn Moldskred | Board of Directors | 0 companies |
| Per Kristian Jacobsen | Chairman | 0 companies |