| Revenue | NOK 539K | +20% |
| EBITDA | NOK 377K | +120% |
| Net profit | NOK -235K | -763% |
| Total assets | NOK 47,2M | +3% |
| Equity | NOK -111K | -189% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 525 | 554 | 561 | 590 | 609 | 632 | 641 | 628 | 622 | 605 | 429 | 592 | 498 | 646 | 449 | 539 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −80 | −0 | −0 | −0 | −46 | −46 | −46 | −0 |
| EBITDA | 403 | 355 | 422 | 417 | 421 | 475 | 526 | 481 | 410 | 430 | 427 | 268 | 444 | 259 | 357 | 172 | 377 |
| Depreciation & amort. | −4 | −4 | −4 | −8 | −5 | −5 | −5 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 399 | 351 | 418 | 409 | 416 | 470 | 521 | 476 | 410 | 430 | 427 | 268 | 444 | 259 | 357 | 172 | 377 |
| Net financials | −59 | 217 | −538 | −263 | −281 | −280 | −277 | −257 | −249 | −248 | −307 | −330 | −442 | −545 | −14 | −206 | −678 |
| Profit before tax | 340 | 568 | −121 | 146 | 136 | 190 | 244 | 219 | 161 | 182 | 120 | −62 | 2 | −285 | 343 | −35 | −301 |
| Tax | −52 | −23 | 41 | 37 | 39 | 53 | 66 | 59 | 40 | 44 | 28 | −14 | 1 | −63 | 76 | −8 | −66 |
| Net profit | 392 | 591 | −161 | 109 | 97 | 137 | 178 | 160 | 121 | 138 | 92 | −49 | 2 | −223 | 268 | −27 | −235 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 972 | 9 241 | 8 919 | 7 936 | 7 809 | 7 797 | 7 772 | 7 821 | 7 754 | 7 795 | 8 524 | 9 147 | 11 402 | 26 950 | 43 680 | 45 751 | 47 222 |
| Equity | 391 | 982 | 821 | 930 | 1 027 | 1 164 | 1 342 | 1 502 | 1 622 | 1 761 | 153 | 104 | 106 | −117 | 151 | 124 | −111 |
| Long-term debt | 8 492 | 8 145 | 7 956 | 6 823 | 6 604 | 6 390 | 6 201 | 6 081 | 6 059 | 5 949 | 8 236 | 7 888 | 11 152 | 26 976 | 17 053 | 45 510 | 47 324 |
| Short-term debt | 88 | 113 | 142 | 183 | 178 | 243 | 229 | 238 | 73 | 86 | 135 | 1 155 | 144 | 91 | 26 477 | 117 | 9 |
| Total debt | 8 581 | 8 259 | 8 098 | 7 006 | 6 783 | 6 633 | 6 430 | 6 319 | 6 132 | 6 035 | 8 371 | 9 043 | 11 296 | 27 067 | 43 529 | 45 627 | 47 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dela As | Company | 50.0% | 50.0% | 2024 |
Sisa Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Hjelde | Chief Executive Officer | 0 companies |
| Sivert Falck-Ytter Dæhlie | Chief Executive Officer | 0 companies |
| Bjørn Erlend Dæhlie | Chairman | 0 companies |