| Revenue | NOK 2,8M | +5% |
| EBITDA | NOK 1,8M | +173% |
| Net profit | NOK 343K | +186% |
| Total assets | NOK 9,5M | -1% |
| Equity | NOK 194K | -36% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 568 | 2 705 | 2 829 | 2 776 | 2 670 | 2 634 | 2 538 | 2 445 | 2 400 | 2 000 | 2 124 | 2 302 | 2 339 | 2 300 | 2 417 | 2 574 | 2 698 | 2 837 |
| Staff expenses | −19 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 2 026 | 2 148 | 2 270 | 2 228 | 1 990 | 2 022 | 1 902 | 1 775 | 1 662 | 1 017 | 1 386 | 1 559 | 1 493 | 1 259 | 1 536 | 1 642 | 671 | 1 834 |
| Depreciation & amort. | −477 | −478 | −478 | −478 | −478 | −478 | −478 | −478 | −478 | −476 | −472 | −472 | −472 | −472 | −472 | −472 | −638 | −813 |
| EBIT | 1 549 | 1 670 | 1 792 | 1 750 | 1 513 | 1 544 | 1 424 | 1 297 | 1 184 | 541 | 913 | 1 087 | 1 021 | 787 | 1 064 | 1 170 | 33 | 1 021 |
| Net financials | −752 | −700 | −1 234 | −798 | −835 | −760 | −603 | −530 | −524 | −514 | 896 | −818 | −472 | −459 | −344 | −186 | −543 | −581 |
| Profit before tax | 797 | 969 | 558 | 951 | 677 | 784 | 822 | 767 | 660 | 27 | 1 809 | 269 | 549 | 328 | 720 | 984 | −510 | 440 |
| Tax | 223 | 273 | 272 | 266 | 190 | 199 | 222 | 164 | 144 | −14 | 74 | 137 | 121 | 72 | 158 | 217 | −112 | 97 |
| Net profit | 574 | 697 | 286 | 685 | 488 | 585 | 600 | 602 | 516 | 41 | 1 735 | 132 | 428 | 255 | 561 | 767 | −398 | 343 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 558 | 17 729 | 15 531 | 14 616 | 13 623 | 13 253 | 12 078 | 10 957 | 11 162 | 10 087 | 11 370 | 9 364 | 7 319 | 6 847 | 6 535 | 5 905 | 9 602 | 9 492 |
| Equity | 1 251 | 1 948 | 1 559 | 1 489 | 1 364 | 1 166 | 710 | 464 | 680 | 721 | 956 | 688 | 1 116 | 1 371 | 1 932 | 700 | 301 | 194 |
| Long-term debt | 11 386 | 12 844 | 12 306 | 11 748 | 11 170 | 10 556 | 9 948 | 9 284 | 8 632 | 7 972 | 7 307 | 6 656 | 5 784 | 4 667 | 3 546 | 2 420 | 9 138 | 8 717 |
| Short-term debt | 921 | 2 937 | 1 666 | 1 379 | 1 088 | 1 531 | 1 420 | 1 209 | 1 850 | 1 394 | 3 108 | 2 021 | 419 | 808 | 1 057 | 2 786 | 163 | 581 |
| Total debt | 12 307 | 15 781 | 13 972 | 13 126 | 12 259 | 12 087 | 11 368 | 10 493 | 10 482 | 9 365 | 10 414 | 8 676 | 6 204 | 5 476 | 4 602 | 5 206 | 9 300 | 9 298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Edliv As | Company | 50.0% | 50.0% | 2022 |
Ladma Holding As | Company | 40.0% | 40.0% | 2022 |
Visgun As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Ole Sørheim | Chief Executive Officer | 0 companies |
| Gunnar Amdal | Chairman | 0 companies |