| Revenue | NOK 3M | -8% |
| EBITDA | NOK 545K | +307% |
| Net profit | NOK 534K | +308% |
| Total assets | NOK 3,8M | +13% |
| Equity | NOK 2,3M | +31% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 204 | 207 | 193 | 195 | 402 | 391 | 586 | 6 094 | 1 424 | 1 440 | 12 943 | 11 650 | 7 982 | 17 687 | 6 782 | 3 000 | 3 243 | 2 972 |
| Staff expenses | −0 | −28 | −14 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −236 | −965 | −1 075 | −1 351 | −1 036 | −1 033 | −837 | −0 |
| EBITDA | 0 | 127 | 76 | 139 | 55 | 29 | 272 | 384 | 1 643 | 1 277 | 771 | 2 102 | 780 | 704 | 3 250 | 730 | −556 | −263 | 545 |
| Depreciation & amort. | −0 | −18 | −92 | −60 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 | −12 | −15 | −104 | −108 |
| EBIT | 0 | 109 | −16 | 78 | 55 | 29 | 272 | 384 | 1 643 | 1 277 | 771 | 2 102 | 780 | 704 | 3 240 | 719 | −571 | −368 | 437 |
| Net financials | 0 | −0 | −2 | 0 | −0 | −0 | 0 | −74 | −153 | 17 | −148 | −213 | −39 | −88 | −6 | 114 | 107 | 112 | 97 |
| Profit before tax | 0 | 109 | −18 | 78 | 55 | 29 | 272 | 310 | 1 490 | 1 294 | 623 | 1 889 | 741 | 616 | 3 234 | 833 | −464 | −256 | 534 |
| Tax | −0 | 11 | 1 | 18 | 15 | 8 | 87 | 84 | 413 | 338 | 150 | 435 | 163 | 136 | 711 | 221 | −0 | −0 | −0 |
| Net profit | 0 | 97 | −19 | 61 | 39 | 20 | 184 | 227 | 1 077 | 955 | 474 | 1 455 | 578 | 481 | 2 523 | 612 | −464 | −256 | 534 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 252 | 172 | 226 | 281 | 364 | 541 | 3 165 | 2 368 | 2 785 | 10 634 | 8 511 | 6 973 | 8 871 | 5 305 | 3 766 | 3 084 | 3 355 | 3 789 |
| Equity | — | 139 | 121 | 101 | 105 | 161 | 345 | 572 | 1 648 | 2 029 | 1 502 | 957 | 1 535 | 1 960 | 2 489 | 2 444 | 1 980 | 1 723 | 2 257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 1 800 | 1 760 | 0 | 9 | 0 | 0 | 0 | 391 | 0 |
| Short-term debt | 0 | 9 | 51 | 125 | 176 | 203 | 196 | 1 994 | 720 | 757 | 7 332 | 5 794 | 5 438 | 6 902 | 2 816 | 1 322 | 1 105 | 1 240 | 1 189 |
| Total debt | 0 | 113 | 51 | 125 | 176 | 203 | 196 | 2 594 | 720 | 757 | 9 132 | 7 554 | 5 438 | 6 911 | 2 816 | 1 322 | 1 105 | 1 632 | 1 532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flexibo Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tim-Christoffer Rühmling | Chief Executive Officer | 0 companies |
| Torleif Vårdal | Chief Executive Officer | 0 companies |
| Benjamin Aslaksen Tangen | Chief Executive Officer | 0 companies |
| Håvard Bjørnvald Olsen | Board of Directors | 0 companies |
| Haakon Sander Pedersen | Board of Directors | 0 companies |
| Gunhild Vårdal Høyem | Board of Directors | 0 companies |
| Reidar Vårdal | Chairman | 0 companies |