| Revenue | NOK 1,7M | +6% |
| EBITDA | NOK -410K | -280% |
| Net profit | NOK 8M | +273% |
| Total assets | NOK 16,3M | +188% |
| Equity | NOK 11,6M | +132% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 813 | 798 | 796 | 858 | 1 008 | 1 035 | 1 087 | 1 128 | 1 109 | 1 152 | 1 569 | 1 388 | 1 461 | 1 581 | 1 323 | 1 638 | 1 732 |
| Staff expenses | −0 | −134 | −0 | 12 | −105 | −353 | −466 | −343 | −414 | −417 | −418 | −432 | −696 | −690 | −542 | −610 | −291 |
| EBITDA | 370 | 256 | 408 | 368 | 291 | 88 | 18 | 282 | 207 | −251 | 470 | 148 | −202 | 95 | −133 | 227 | −410 |
| Depreciation & amort. | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −38 | −46 | −46 | −46 | −54 | −185 |
| EBIT | 332 | 218 | 370 | 330 | 253 | 50 | −21 | 243 | 169 | −289 | 432 | 110 | −248 | 49 | −179 | 173 | −595 |
| Net financials | −70 | 3 | 1 196 | −45 | 3 164 | 53 | 3 157 | −105 | 1 888 | 712 | 127 | 5 498 | 931 | 9 207 | −550 | 1 986 | 8 742 |
| Profit before tax | 262 | 222 | 1 566 | 285 | 3 417 | 103 | 3 136 | 138 | 2 057 | 423 | 559 | 5 608 | 683 | 9 257 | −729 | 2 159 | 8 147 |
| Tax | 31 | 63 | 117 | 90 | 73 | −0 | −0 | 8 | 37 | −0 | 59 | 83 | −0 | 53 | −0 | 12 | 139 |
| Net profit | 230 | 159 | 1 449 | 195 | 3 344 | 103 | 3 136 | 130 | 2 020 | 423 | 500 | 5 525 | 683 | 9 204 | −729 | 2 148 | 8 008 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 562 | 3 135 | 3 802 | 5 138 | 6 995 | 6 447 | 8 805 | 8 041 | 6 385 | 6 055 | 5 953 | 7 569 | 6 004 | 10 306 | 5 573 | 5 653 | 16 260 |
| Equity | 2 332 | 2 041 | 2 490 | 2 035 | 3 779 | 3 601 | 5 738 | 5 618 | 3 738 | 3 460 | 3 560 | 5 635 | 4 317 | 5 561 | 4 832 | 4 999 | 11 588 |
| Long-term debt | 1 000 | 0 | 0 | 0 | 2 550 | 2 415 | 2 396 | 2 248 | 2 109 | 1 970 | 1 831 | 1 700 | 1 457 | 0 | −0 | 0 | 2 704 |
| Short-term debt | 230 | 139 | 433 | 408 | 667 | 430 | 671 | 175 | 538 | 625 | 562 | 234 | 229 | 4 745 | 742 | 653 | 1 968 |
| Total debt | 1 230 | 1 094 | 1 311 | 3 103 | 3 216 | 2 846 | 3 067 | 2 424 | 2 647 | 2 595 | 2 393 | 1 934 | 1 686 | 4 745 | 742 | 653 | 4 672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 49.0% | 49.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole-Fredrik Semb | Deputy Member | 0 companies |
| Morten Freberg | Chairman | 0 companies |