| Revenue | NOK 75,5M | -8% |
| EBITDA | NOK 7M | -6% |
| Net profit | NOK 6,1M | -49% |
| Total assets | NOK 42,1M | +60% |
| Equity | NOK 13,9M | +11289% |
| Employees | 58 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 11 973 | 16 993 | 11 566 | 14 142 | 22 874 | 24 904 | 38 455 | 40 180 | 43 409 | 47 975 | 64 170 | 76 026 | 72 209 | 71 651 | 72 134 | 81 721 | 75 474 |
| Staff expenses | −0 | −5 097 | −6 852 | −6 655 | −6 319 | −8 711 | −10 045 | −11 961 | −13 789 | −16 365 | −19 417 | −20 964 | −26 069 | −28 148 | −27 861 | −27 675 | −28 810 | −30 948 |
| EBITDA | 0 | 1 067 | 1 713 | −953 | 1 254 | 2 429 | 945 | 3 767 | 4 251 | 4 120 | 2 305 | 5 855 | 7 046 | 5 940 | 6 193 | 5 775 | 7 483 | 7 011 |
| Depreciation & amort. | −0 | −124 | −218 | −242 | −225 | −251 | −298 | −211 | −176 | −220 | −496 | −834 | −822 | −744 | −758 | −457 | −277 | −294 |
| EBIT | 0 | 943 | 1 496 | −1 195 | 1 029 | 2 178 | 647 | 3 556 | 4 075 | 3 900 | 1 810 | 5 020 | 6 224 | 5 196 | 5 435 | 5 318 | 7 206 | 6 716 |
| Net financials | 0 | −63 | −102 | −91 | −50 | 8 | −8 | −11 | −170 | 19 | −3 | −6 | −2 | −2 | 1 636 | −1 155 | 6 697 | 873 |
| Profit before tax | 0 | 879 | 1 394 | −1 287 | 979 | 2 186 | 639 | 3 544 | 3 905 | 3 919 | 1 807 | 5 015 | 6 223 | 5 193 | 7 072 | 4 163 | 13 903 | 7 589 |
| Tax | −0 | 255 | 393 | −32 | −0 | 629 | 200 | 1 065 | 1 197 | 1 060 | 480 | 1 207 | 1 436 | 1 192 | 1 227 | 1 249 | 1 977 | 1 510 |
| Net profit | 0 | 625 | 1 001 | −1 255 | 979 | 1 556 | 439 | 2 479 | 2 708 | 2 859 | 1 327 | 3 808 | 4 787 | 4 001 | 5 845 | 2 914 | 11 926 | 6 079 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 7 751 | 6 349 | 4 209 | 5 111 | 7 633 | 6 354 | 11 483 | 13 911 | 12 865 | 15 833 | 23 669 | 20 931 | 25 502 | 30 151 | 25 191 | 26 232 | 42 080 |
| Equity | — | 1 216 | 1 117 | 962 | 1 542 | 1 598 | 1 737 | 2 217 | 1 925 | 2 784 | 4 111 | 6 799 | 7 586 | 9 587 | 3 432 | 6 345 | 122 | 13 877 |
| Long-term debt | 0 | 1 276 | 1 413 | 1 065 | 701 | 409 | 80 | 174 | 124 | 87 | 1 110 | 858 | 590 | 383 | 2 142 | 1 968 | 0 | 0 |
| Short-term debt | 0 | 5 259 | 3 819 | 2 181 | 2 868 | 5 626 | 4 537 | 9 092 | 11 862 | 9 995 | 10 612 | 16 011 | 12 756 | 15 533 | 24 578 | 16 878 | 26 110 | 28 203 |
| Total debt | 0 | 6 535 | 5 232 | 3 247 | 3 570 | 6 035 | 4 617 | 9 266 | 11 986 | 10 082 | 11 721 | 16 870 | 13 346 | 15 915 | 26 720 | 18 846 | 26 110 | 28 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magnussen Invest As | Company | 100.0% | 100.0% | 2024 |
De Service As | Company | 51.7% | 51.7% | 2023 |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Backe Hansen | Chief Executive Officer | 0 companies |
| Carl-André Rønning | Chief Executive Officer | 0 companies |
| Morten Hveding Juel | Chairman | 0 companies |
| Kristoffer Karlsson Ree | Board of Directors | 0 companies |
| Fredrik Kristiansen | Chairman | 0 companies |