| Revenue | NOK 1,9M | +72% |
| EBITDA | NOK 830K | +103% |
| Net profit | NOK 1,6M | +357% |
| Total assets | NOK 2,6M | +49% |
| Equity | NOK 2M | +125% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 077 | 1 098 | 1 403 | 1 727 | 2 080 | 2 145 | 1 971 | 1 604 | 1 223 | 1 031 | 854 | 933 | 927 | 528 | 604 | 1 119 | 1 928 |
| Staff expenses | −560 | −602 | −808 | −953 | −1 051 | −1 064 | −1 115 | −744 | −591 | −288 | −300 | −213 | −270 | −232 | −260 | −432 | −802 |
| EBITDA | 179 | 259 | 330 | 420 | 574 | 581 | 332 | 420 | 217 | 424 | 68 | 204 | 116 | 131 | 129 | 409 | 830 |
| Depreciation & amort. | −112 | −27 | −0 | −102 | −119 | −119 | −127 | −156 | −83 | −18 | −53 | −53 | −58 | −39 | −68 | −96 | −169 |
| EBIT | 67 | 232 | 330 | 318 | 455 | 462 | 204 | 264 | 134 | 406 | 15 | 151 | 58 | 92 | 61 | 313 | 661 |
| Net financials | 39 | −87 | 39 | −410 | 34 | 24 | 815 | 454 | −211 | 0 | 326 | −607 | 28 | −326 | 161 | 137 | 1 095 |
| Profit before tax | 107 | 146 | 370 | −91 | 489 | 486 | 1 020 | 718 | −77 | 406 | 342 | −456 | 86 | −234 | 222 | 451 | 1 755 |
| Tax | 18 | 63 | 92 | 90 | 130 | 125 | 68 | 68 | 32 | 95 | 3 | 33 | 13 | 35 | 17 | 99 | 146 |
| Net profit | 89 | 83 | 278 | −181 | 359 | 361 | 952 | 651 | −110 | 311 | 338 | −490 | 73 | −269 | 206 | 352 | 1 609 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 222 | 1 765 | 4 408 | 4 239 | 3 148 | 2 510 | 1 572 | 2 221 | 861 | 1 250 | 1 954 | 1 258 | 1 510 | 1 078 | 7 673 | 1 771 | 2 639 |
| Equity | 539 | 622 | 3 000 | 2 819 | 1 417 | 1 128 | 1 060 | 1 710 | 707 | 1 019 | 1 357 | 867 | 941 | 672 | 818 | 877 | 1 976 |
| Long-term debt | 436 | 834 | 729 | 311 | 1 292 | 895 | 171 | 266 | 0 | 0 | 122 | 0 | 253 | 5 | 0 | 16 | 18 |
| Short-term debt | 247 | 309 | 678 | 1 109 | 439 | 487 | 341 | 245 | 153 | 231 | 475 | 391 | 316 | 401 | 6 855 | 879 | 645 |
| Total debt | 683 | 1 143 | 1 408 | 1 420 | 1 731 | 1 382 | 512 | 511 | 153 | 231 | 597 | 391 | 570 | 406 | 6 855 | 894 | 663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 4.5% | 4.5% | 2024 | |
| Individual | 4.5% | 4.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Line Clüver | Deputy Member | 0 companies |
| Roald Gundersen | Chairman | 0 companies |