| Revenue | NOK 5,2M | +12% |
| EBITDA | NOK 247K | -9% |
| Net profit | NOK 3,1M | +2054% |
| Total assets | NOK 5,7M | -25% |
| Equity | NOK 3,8M | +4% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 211 | 92 355 | 75 330 | 9 522 | 8 654 | 7 443 | 5 194 | 4 878 | 3 983 | 2 559 | 5 031 | 5 274 | 4 291 | 4 185 | 4 613 | 5 161 |
| Staff expenses | −69 682 | −72 943 | −55 825 | −6 714 | −5 702 | −5 397 | −3 578 | −3 201 | −2 647 | −1 410 | −3 385 | −3 565 | −3 120 | −2 924 | −2 829 | −3 406 |
| EBITDA | 12 618 | 10 172 | 3 861 | 270 | 481 | 558 | 273 | 270 | 266 | 198 | 341 | 323 | 279 | 251 | 271 | 247 |
| Depreciation & amort. | −195 | −257 | −1 356 | −91 | −85 | −44 | −25 | −38 | −76 | −76 | −102 | −72 | −89 | −51 | −41 | −20 |
| EBIT | 12 423 | 9 916 | 2 505 | 179 | 396 | 514 | 248 | 232 | 190 | 122 | 239 | 251 | 191 | 199 | 230 | 227 |
| Net financials | 272 | 133 | −352 | 3 768 | 30 | 295 | 5 450 | −961 | 3 704 | −8 | 6 | 5 990 | 2 | 3 035 | −43 | 2 972 |
| Profit before tax | 12 695 | 10 049 | 2 153 | 3 947 | 427 | 809 | 5 698 | −729 | 3 894 | 114 | 246 | 6 241 | 193 | 3 234 | 187 | 3 199 |
| Tax | 3 583 | 2 858 | 302 | 233 | 122 | 228 | 91 | 51 | 57 | 32 | 57 | 53 | 42 | 43 | 41 | 56 |
| Net profit | 9 112 | 7 192 | 1 851 | 3 713 | 305 | 581 | 5 607 | −780 | 3 837 | 82 | 188 | 6 188 | 150 | 3 191 | 146 | 3 143 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 472 | 27 031 | 20 245 | 21 896 | 9 210 | 6 906 | 12 327 | 5 441 | 9 659 | 5 813 | 6 499 | 9 650 | 6 927 | 8 803 | 7 629 | 5 700 |
| Equity | 3 145 | 2 737 | 4 588 | 5 913 | 4 218 | 2 799 | 5 728 | 1 348 | 5 184 | 5 266 | 5 454 | 5 643 | 5 794 | 5 560 | 3 706 | 3 849 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 923 | 24 031 | 13 625 | 15 983 | 4 992 | 4 107 | 6 599 | 4 093 | 4 474 | 547 | 1 044 | 4 007 | 1 133 | 3 243 | 3 923 | 1 851 |
| Total debt | 27 327 | 24 295 | 15 657 | 15 983 | 4 992 | 4 107 | 6 599 | 4 093 | 4 474 | 547 | 1 044 | 4 007 | 1 133 | 3 243 | 3 923 | 1 851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Adima As | Company | 9.4% | 9.4% | 2022 |
| Individual | 8.2% | 8.2% | 2022 | |
| Individual | 4.1% | 4.1% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 | |
| Individual | 2.9% | 2.9% | 2022 | |
| Individual | 2.1% | 2.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Håkon Olav Hildre | Chief Executive Officer | 0 companies |
| Svein Gunnar Hildre | Board of Directors | 0 companies |
| Kjell Harnes | Board of Directors | 0 companies |
| Tor Vidar Hildre | Chairman | 0 companies |