| Revenue | NOK 49,6M | -36% |
| EBITDA | NOK -2,2M | -125% |
| Net profit | NOK -5,7M | -305% |
| Total assets | NOK 115,2M | -24% |
| Equity | NOK 64,9M | -8% |
| Employees | 25 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 307 | 45 070 | 49 539 | 60 970 | 60 186 | 70 691 | 62 270 | 64 934 | 77 461 | 92 474 | 77 305 | 113 234 | 89 446 | 91 997 | 61 397 | 78 046 | 49 576 |
| Staff expenses | −12 323 | −17 604 | −28 499 | −33 568 | −33 290 | −41 624 | −45 267 | −40 697 | −42 977 | −55 960 | −55 610 | −68 605 | −67 751 | −73 846 | −61 609 | −52 577 | −38 020 |
| EBITDA | 13 599 | 15 041 | 6 937 | 10 254 | 10 606 | 10 802 | −1 259 | 7 422 | 18 236 | 17 665 | 4 592 | 13 890 | 7 560 | 2 493 | −13 407 | 9 073 | −2 243 |
| Depreciation & amort. | −278 | −721 | −1 270 | −1 489 | −1 409 | −1 083 | −833 | −753 | −683 | −598 | −551 | −646 | −464 | −385 | −1 668 | −172 | −318 |
| EBIT | 13 320 | 14 320 | 5 666 | 8 765 | 9 197 | 9 719 | −2 093 | 6 669 | 17 553 | 17 067 | 4 042 | 13 244 | 7 096 | 2 108 | −15 075 | 8 901 | −2 560 |
| Net financials | −82 | −237 | −582 | −840 | −935 | −830 | −824 | −817 | −416 | −212 | −829 | −2 149 | −2 677 | −3 141 | −4 466 | −5 332 | −4 739 |
| Profit before tax | 13 239 | 14 082 | 5 084 | 7 924 | 8 262 | 8 890 | −2 917 | 5 852 | 17 138 | 16 855 | 3 213 | 11 095 | 4 419 | −1 034 | −19 541 | 3 569 | −7 300 |
| Tax | 3 736 | 4 020 | 1 431 | 2 221 | 2 330 | 2 478 | −776 | 1 162 | 3 898 | 3 487 | 905 | 2 586 | 996 | −255 | −4 298 | 786 | −1 598 |
| Net profit | 9 503 | 10 062 | 3 653 | 5 703 | 5 932 | 6 412 | −2 141 | 4 690 | 13 239 | 13 367 | 2 308 | 8 509 | 3 423 | −779 | −15 243 | 2 782 | −5 702 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 233 | 45 704 | 55 448 | 67 264 | 49 769 | 60 784 | 75 555 | 81 244 | 93 094 | 116 042 | 123 816 | 162 264 | 198 138 | 202 471 | 166 207 | 152 397 | 115 229 |
| Equity | 17 048 | 27 111 | 30 764 | 36 467 | 25 322 | 29 862 | 38 279 | 42 969 | 56 209 | 69 576 | 71 884 | 80 393 | 83 815 | 83 036 | 57 793 | 70 576 | 64 874 |
| Long-term debt | 3 106 | 4 491 | 7 325 | 8 747 | 3 636 | 2 217 | 5 379 | 6 007 | 9 573 | 12 893 | 13 799 | 16 385 | 37 381 | 31 906 | 30 941 | 15 061 | 6 483 |
| Short-term debt | 15 078 | 14 102 | 17 359 | 22 051 | 20 812 | 28 705 | 31 897 | 32 267 | 27 313 | 33 572 | 38 134 | 65 487 | 76 941 | 87 529 | 77 473 | 66 761 | 43 872 |
| Total debt | 18 185 | 18 594 | 24 684 | 30 797 | 24 448 | 30 922 | 37 276 | 38 275 | 36 885 | 46 466 | 51 932 | 81 872 | 114 322 | 119 435 | 108 414 | 81 822 | 50 355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
PC Deputy Member | Deputy Member | 2020 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS | Observer | 2023 | — | — |
KE Observer | Observer | 2024 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS | Chairman | 2023 | — | — |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Power Invest As | Company | 50.0% | 50.0% | 2024 |
Dpend Gruppen As | Company | 30.0% | 30.0% | 2024 |
Christensen Eiendom As | Company | 20.0% | 20.0% | 2024 |
| Individual | 16.7% | 16.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Henrik Krogh | Chief Executive Officer | 0 companies |
| Priscilla Cassandra Neeraas | Deputy Member | 0 companies |
| Tormod Norbakk Opedal | Chief Executive Officer | 0 companies |
| Marianne Synnøve Goodchild-Sjursen | Observer | 0 companies |
| Kristian Ellingsen Aamodt | Observer | 0 companies |
| Andreas Wisløff Samuelsen | Chief Executive Officer | 0 companies |
| Ola Semb | Chairman | 0 companies |
| Johannes Christensen | Board of Directors | 0 companies |
| Tom Hilding Johansen | Chairman | 0 companies |
| Thomas Hakavik | Board of Directors | 0 companies |
| Andreas Frölich Fuglesang | Chairman | 0 companies |
| Karl Jens Holmen | Board of Directors | 0 companies |