| Revenue | NOK 22,4M | +266% |
| EBITDA | NOK 19,4M | +374% |
| Net profit | NOK 13,5M | +195472% |
| Total assets | NOK 58,8M | -21% |
| Equity | NOK 26,4M | +70% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 809 | 809 | 809 | 809 | 827 | 1 473 | 1 892 | 2 540 | 1 844 | 4 001 | 2 990 | 19 134 | 2 486 | 4 875 | 6 255 | 7 821 | 6 125 | 22 416 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 702 | 705 | 571 | 611 | 577 | 882 | 1 066 | 831 | −359 | 2 503 | 1 422 | 17 608 | 1 336 | 1 827 | 2 840 | 4 729 | 4 097 | 19 439 |
| Depreciation & amort. | −128 | −323 | −323 | −323 | −327 | −409 | −492 | −773 | −1 001 | −1 740 | −1 752 | −5 822 | −484 | −1 210 | −1 327 | −1 394 | −1 308 | −768 |
| EBIT | 574 | 383 | 248 | 288 | 250 | 473 | 574 | 58 | −1 360 | 764 | −330 | 11 787 | 852 | 617 | 1 513 | 3 335 | 2 789 | 18 671 |
| Net financials | −355 | −301 | −179 | −138 | −219 | −748 | −1 112 | −1 903 | −1 933 | −1 951 | −1 884 | −1 975 | −1 094 | −1 153 | −1 183 | −2 436 | −2 586 | −1 599 |
| Profit before tax | 219 | 82 | 69 | 150 | 31 | −275 | −538 | −1 846 | −3 293 | −1 188 | −2 214 | 9 812 | −242 | −536 | 330 | 899 | 203 | 17 071 |
| Tax | 61 | 23 | 20 | 42 | 9 | −77 | −149 | −573 | −888 | −349 | −569 | 2 169 | −43 | −102 | 15 | 166 | 210 | 3 591 |
| Net profit | 157 | 59 | 49 | 108 | 22 | −198 | −389 | −1 273 | −2 405 | −839 | −1 645 | 7 643 | −199 | −433 | 315 | 733 | −7 | 13 481 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 902 | 6 617 | 6 353 | 6 267 | 13 850 | 25 803 | 35 053 | 51 227 | 60 531 | 60 652 | 58 067 | 89 773 | 47 112 | 34 988 | 47 490 | 79 967 | 74 529 | 58 794 |
| Equity | 2 314 | 2 373 | 2 422 | 2 530 | 2 553 | 2 355 | 2 330 | 1 991 | 5 117 | 4 894 | 4 864 | 18 187 | 17 988 | 15 908 | 18 035 | 15 683 | 15 587 | 26 436 |
| Long-term debt | 4 454 | 4 199 | 3 828 | 3 430 | 10 693 | 23 140 | 32 159 | 47 054 | 51 814 | 50 192 | 47 629 | 3 326 | 28 933 | 17 850 | 27 870 | 60 695 | 55 243 | 31 805 |
| Short-term debt | 134 | 45 | 102 | 307 | 604 | 308 | 564 | 2 182 | 3 600 | 5 566 | 5 574 | 68 260 | 191 | 1 230 | 1 585 | 3 589 | 3 698 | 553 |
| Total debt | 4 588 | 4 244 | 3 931 | 3 737 | 11 298 | 23 448 | 32 723 | 49 236 | 55 415 | 55 758 | 53 203 | 71 586 | 29 124 | 19 081 | 29 455 | 64 284 | 58 942 | 32 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Isos As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Os | Chief Executive Officer | 0 companies |
| Ivar Johan Os | Chairman | 0 companies |