| Revenue | NOK 1,2M | +5% |
| EBITDA | NOK 1,1M | +4% |
| Net profit | NOK 221K | -6% |
| Total assets | NOK 13,1M | +1% |
| Equity | NOK 1,4M | -36% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 295 | 338 | 290 | 345 | 342 | 529 | 642 | 690 | 667 | 1 002 | 1 002 | 1 019 | 1 037 | 1 072 | 1 146 | 1 200 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 160 | 274 | 218 | 196 | 115 | 495 | 601 | 674 | 613 | 967 | 940 | 963 | 1 005 | 1 040 | 1 046 | 1 083 |
| Depreciation & amort. | −50 | −50 | −50 | −50 | −50 | −92 | −111 | −111 | −111 | −195 | −200 | −200 | −200 | −200 | −200 | −200 |
| EBIT | 110 | 224 | 168 | 146 | 65 | 403 | 490 | 563 | 502 | 772 | 740 | 764 | 805 | 840 | 846 | 883 |
| Net financials | −233 | −356 | −199 | −188 | −193 | −281 | −269 | −238 | −267 | −370 | −457 | −434 | −382 | −476 | −544 | −600 |
| Profit before tax | −124 | −132 | −31 | −43 | −128 | 122 | 221 | 325 | 235 | 402 | 283 | 330 | 424 | 364 | 302 | 283 |
| Tax | −35 | −37 | −9 | −12 | −44 | 33 | 29 | 66 | 39 | 74 | 62 | 73 | 93 | 80 | 66 | 62 |
| Net profit | −89 | −95 | −22 | −31 | −84 | 89 | 192 | 259 | 195 | 328 | 221 | 257 | 330 | 284 | 235 | 221 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 617 | 6 101 | 6 585 | 6 871 | 7 144 | 10 105 | 9 569 | 9 839 | 12 813 | 12 262 | 18 545 | 18 820 | 18 940 | 12 731 | 12 910 | 13 061 |
| Equity | 587 | 722 | 834 | 803 | 816 | 1 123 | 1 315 | 1 403 | 1 483 | 1 474 | 1 578 | 1 667 | 1 835 | 1 899 | 2 134 | 1 355 |
| Long-term debt | 0 | 0 | 0 | 5 223 | 5 425 | 8 714 | 7 991 | 7 905 | 11 154 | 10 222 | 10 992 | 11 182 | 11 436 | 10 505 | 10 520 | 10 531 |
| Short-term debt | 5 845 | 5 145 | 517 | 845 | 903 | 268 | 263 | 532 | 176 | 566 | 5 975 | 5 971 | 5 669 | 327 | 256 | 1 174 |
| Total debt | 6 030 | 5 379 | 5 752 | 6 068 | 6 328 | 8 982 | 8 254 | 8 437 | 11 330 | 10 788 | 16 967 | 17 153 | 17 105 | 10 832 | 10 776 | 11 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Samson Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Fredrik Samson | Chief Executive Officer | 0 companies |
| Morten Samson | Board of Directors | 0 companies |
| Per Christian Samson | Chairman | 0 companies |