| Revenue | NOK 16,8M | +9% |
| EBITDA | NOK 850K | +48% |
| Net profit | NOK 95K | +76% |
| Total assets | NOK 5,5M | -7% |
| Equity | NOK 3,9M | +2% |
| Employees | 8 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 14 271 | 15 063 | 13 034 | 13 678 | 13 618 | 14 397 | 14 508 | 14 041 | 14 401 | 15 430 | 19 450 | 16 664 | 17 822 | 17 212 | 15 797 | 15 105 | 15 460 | 16 810 |
| Staff expenses | −0 | −1 875 | −1 808 | −1 892 | −1 751 | −1 726 | −1 918 | −1 744 | −1 662 | −1 691 | −1 840 | −2 327 | −2 189 | −2 299 | −2 233 | −2 278 | −2 324 | −2 345 | −2 173 |
| EBITDA | 0 | −500 | 467 | −364 | 579 | 180 | 495 | 572 | 1 025 | 892 | 1 193 | 1 690 | 929 | 1 229 | 1 213 | 918 | 360 | 575 | 850 |
| Depreciation & amort. | −0 | −278 | −335 | −416 | −375 | −343 | −279 | −270 | −260 | −277 | −252 | −259 | −253 | −330 | −384 | −395 | −479 | −547 | −740 |
| EBIT | 0 | −779 | 132 | −780 | 205 | −164 | 216 | 302 | 765 | 615 | 941 | 1 432 | 676 | 900 | 829 | 523 | −119 | 28 | 110 |
| Net financials | 0 | −318 | −424 | −329 | −285 | −169 | −168 | −145 | −90 | −75 | −45 | −9 | 4 | 4 | 5 | 30 | 46 | 40 | 14 |
| Profit before tax | 0 | −1 097 | −292 | −1 109 | −80 | −333 | 48 | 158 | 675 | 540 | 896 | 1 422 | 680 | 904 | 834 | 552 | −73 | 69 | 124 |
| Tax | −0 | −255 | −82 | −261 | −0 | −0 | −0 | −0 | 205 | 134 | 216 | 343 | 137 | 199 | 185 | 123 | −15 | 15 | 30 |
| Net profit | 0 | −842 | −210 | −848 | −80 | −333 | 48 | 158 | 470 | 406 | 680 | 1 079 | 543 | 705 | 648 | 429 | −58 | 54 | 95 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 5 832 | 5 484 | 4 737 | 4 511 | 3 968 | 4 000 | 3 489 | 3 700 | 3 833 | 4 457 | 6 205 | 4 515 | 4 928 | 5 081 | 5 411 | 4 917 | 5 869 | 5 467 |
| Equity | — | 53 | −157 | −306 | −386 | −719 | −313 | −156 | 725 | 1 131 | 1 811 | 2 690 | 3 034 | 3 339 | 3 587 | 3 816 | 3 758 | 3 812 | 3 906 |
| Long-term debt | 0 | 3 523 | 3 780 | 3 535 | 3 242 | 2 928 | 2 615 | 2 301 | 2 051 | 1 706 | 1 360 | 46 | 0 | 0 | 0 | 0 | 0 | 800 | 600 |
| Short-term debt | 0 | 2 256 | 1 861 | 1 508 | 1 655 | 1 759 | 1 699 | 1 344 | 924 | 995 | 1 286 | 3 469 | 1 481 | 1 590 | 1 494 | 1 595 | 1 159 | 1 257 | 961 |
| Total debt | 0 | 5 779 | 5 641 | 5 042 | 4 897 | 4 687 | 4 313 | 3 645 | 2 975 | 2 701 | 2 646 | 3 515 | 1 481 | 1 590 | 1 494 | 1 595 | 1 159 | 2 057 | 1 561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gange-Rolv As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Olav Sebjørnsen | Chief Executive Officer | 0 companies |
| Elin Støbakk | Board of Directors | 0 companies |
| Signy Starheim | Board of Directors | 0 companies |
| Egil Giørtz | Chairman | 0 companies |