| Revenue | NOK 13,1M | -35% |
| EBITDA | NOK -733K | -60% |
| Net profit | NOK -659K | -59% |
| Total assets | NOK 6,6M | -16% |
| Equity | NOK 4,5M | -13% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 895 | 8 626 | 8 095 | 7 761 | 8 769 | 7 891 | 8 844 | 7 987 | 10 182 | 11 247 | 11 053 | 14 430 | 13 037 | 15 545 | 18 944 | 20 182 | 13 107 |
| Staff expenses | −2 111 | −2 508 | −3 069 | −2 351 | −2 789 | −2 648 | −2 577 | −2 523 | −3 796 | −4 019 | −3 830 | −4 511 | −4 812 | −5 649 | −5 407 | −5 436 | −5 953 |
| EBITDA | 1 237 | 1 328 | 357 | 889 | 777 | 1 184 | 1 646 | 1 510 | 1 601 | 1 477 | 1 517 | 2 691 | 2 028 | 1 527 | 2 136 | −458 | −733 |
| Depreciation & amort. | −507 | −526 | −558 | −567 | −541 | −548 | −459 | −197 | −180 | −205 | −180 | −191 | −144 | −132 | −94 | −100 | −179 |
| EBIT | 730 | 803 | −201 | 322 | 236 | 636 | 1 187 | 1 313 | 1 421 | 1 272 | 1 337 | 2 500 | 1 884 | 1 395 | 2 042 | −557 | −912 |
| Net financials | −119 | −35 | −19 | −14 | −6 | 0 | 0 | 11 | 4 | 2 | 2 | 10 | 17 | 21 | 31 | 28 | 69 |
| Profit before tax | 610 | 768 | −220 | 308 | 231 | 636 | 1 188 | 1 325 | 1 424 | 1 274 | 1 338 | 2 509 | 1 901 | 1 415 | 2 073 | −530 | −843 |
| Tax | 171 | 217 | −61 | 86 | 65 | 181 | 321 | 363 | 359 | 304 | 315 | 553 | 418 | 300 | 456 | −116 | −185 |
| Net profit | 439 | 551 | −159 | 222 | 166 | 455 | 866 | 962 | 1 066 | 970 | 1 023 | 1 957 | 1 483 | 1 115 | 1 617 | −414 | −659 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 996 | 4 630 | 4 455 | 4 119 | 3 368 | 3 271 | 3 637 | 3 419 | 4 667 | 3 919 | 4 772 | 8 004 | 8 241 | 9 633 | 10 618 | 7 880 | 6 590 |
| Equity | 1 642 | 2 193 | 2 034 | 1 856 | 1 582 | 1 497 | 1 763 | 1 833 | 1 549 | 1 759 | 2 482 | 4 139 | 4 483 | 4 598 | 6 215 | 5 201 | 4 542 |
| Long-term debt | 0 | 0 | 0 | 0 | 356 | 165 | 68 | 154 | 706 | 357 | 410 | 610 | 484 | 1 043 | 288 | 123 | 104 |
| Short-term debt | 1 335 | 1 284 | 1 086 | 1 617 | 1 429 | 1 609 | 1 806 | 1 432 | 2 412 | 1 804 | 1 879 | 3 256 | 3 274 | 3 992 | 4 116 | 2 556 | 1 944 |
| Total debt | 3 355 | 2 438 | 2 421 | 2 263 | 1 786 | 1 774 | 1 874 | 1 586 | 3 118 | 2 160 | 2 289 | 3 866 | 3 758 | 5 036 | 4 403 | 2 680 | 2 048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 7.0% | 7.0% | 2023 | |
| Individual | 3.0% | 3.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Lønnkvist Moen | Chief Executive Officer | 0 companies |
| Andre Martin Ruud | Chief Executive Officer | 0 companies |
| Ken Joar Gamlem | Board of Directors | 0 companies |
| Erik Kjelgaard | Chairman | 0 companies |
| Eivind Norbu | Board of Directors | 0 companies |
| André Fristad | Board of Directors | 0 companies |