| Revenue | NOK 1,2B | +6% |
| EBITDA | NOK 174,7M | +13% |
| Net profit | NOK 121,1M | +14% |
| Total assets | NOK 624,3M | +7% |
| Equity | NOK 204M | +9% |
| Employees | 112 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 251 | 96 553 | 232 556 | 268 251 | 275 825 | 401 050 | 455 467 | 570 443 | 650 700 | 705 480 | 765 255 | 766 148 | 883 113 | 993 962 | 1 119 366 | 1 103 737 | 1 172 291 |
| Staff expenses | −9 782 | −9 904 | −25 775 | −19 494 | −23 417 | −33 025 | −37 941 | −47 889 | −53 206 | −54 312 | −63 184 | −65 716 | −69 429 | −76 900 | −77 776 | −84 531 | −86 405 |
| EBITDA | 13 485 | 10 335 | 15 965 | 3 304 | 17 397 | 32 746 | 38 110 | 53 769 | 72 986 | 84 615 | 93 479 | 98 556 | 127 037 | 159 574 | 173 294 | 153 930 | 174 680 |
| Depreciation & amort. | −546 | −353 | −1 678 | −4 820 | −4 118 | −4 388 | −4 211 | −5 280 | −5 002 | −5 555 | −5 367 | −5 219 | −5 193 | −5 588 | −6 333 | −6 474 | −6 532 |
| EBIT | 12 938 | 9 982 | 14 287 | −1 516 | 13 280 | 28 357 | 33 898 | 48 488 | 67 983 | 79 060 | 88 112 | 93 337 | 121 844 | 153 986 | 166 961 | 147 455 | 168 148 |
| Net financials | −25 377 | −1 278 | −5 946 | −6 023 | −3 333 | −7 255 | −6 370 | −3 539 | 1 332 | −4 875 | −2 696 | −5 701 | −2 946 | −3 006 | −6 375 | −9 736 | −11 689 |
| Profit before tax | −12 439 | 8 704 | 8 341 | −7 539 | 9 947 | 21 103 | 27 529 | 44 950 | 69 315 | 74 185 | 85 416 | 87 636 | 118 898 | 150 980 | 160 586 | 137 719 | 156 459 |
| Tax | 2 250 | 2 531 | 2 369 | −1 263 | 2 799 | 7 308 | 8 152 | 13 052 | 18 198 | 18 767 | 20 583 | 20 099 | 26 971 | 34 035 | 36 305 | 31 266 | 35 403 |
| Net profit | −14 689 | 6 173 | 5 972 | −6 277 | 7 148 | 13 795 | 19 377 | 31 898 | 51 117 | 55 418 | 64 833 | 67 536 | 91 927 | 116 945 | 124 281 | 106 453 | 121 056 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 159 | 114 826 | 173 342 | 161 187 | 170 890 | 225 283 | 263 781 | 293 249 | 367 302 | 390 973 | 423 051 | 405 429 | 474 799 | 503 178 | 611 764 | 583 540 | 624 314 |
| Equity | 20 863 | 19 478 | 27 734 | 21 457 | 37 387 | 50 928 | 70 064 | 82 798 | 102 901 | 133 316 | 198 101 | 87 660 | 173 089 | 134 821 | 146 126 | 188 012 | 204 046 |
| Long-term debt | 59 802 | −69 | −118 | −185 | 30 532 | 23 648 | 18 609 | 29 230 | 68 998 | 45 833 | 34 110 | 100 000 | 90 000 | 100 000 | 100 000 | 92 750 | 78 250 |
| Short-term debt | 29 429 | 28 280 | 143 168 | 103 690 | 102 244 | 150 092 | 174 494 | 180 607 | 192 595 | 209 585 | 188 577 | 215 470 | 209 539 | 268 045 | 365 218 | 302 358 | 341 599 |
| Total debt | 89 231 | 95 279 | 145 490 | 139 545 | 132 776 | 173 741 | 193 103 | 209 837 | 261 594 | 255 418 | 222 688 | 315 470 | 299 539 | 368 045 | 465 218 | 395 108 | 419 849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nd Holdco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Stangeland | Chief Executive Officer | 0 companies |
| Ansgar Alm Raastad | Chief Executive Officer | 0 companies |
| John Arild Ertvaag | Board of Directors | 0 companies |
| Hans Martin Bjørge | Chairman | 0 companies |
| Sindre Ertvaag | Board of Directors | 0 companies |
| Jone Stangeland | Board of Directors | 0 companies |