| Revenue | NOK 3,9M | +6% |
| EBITDA | NOK 1,4M | -21% |
| Net profit | NOK -221K | -147% |
| Total assets | NOK 15,7M | +3% |
| Equity | NOK 311K | -41% |
| Employees | 3 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 3 437 | 3 633 | 3 359 | 3 505 | 3 243 | 4 472 | 3 996 | 2 275 | 2 269 | 2 117 | 2 412 | 3 643 | 3 876 | 4 255 | 3 672 | 3 882 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −758 | −1 116 | −1 184 | 29 | −0 | −0 | −885 | −1 215 | −567 | −333 | −214 | −189 |
| EBITDA | 0 | 0 | 1 480 | 1 795 | 1 787 | 2 562 | 1 375 | 2 165 | 1 735 | 1 058 | 762 | 908 | −2 053 | 423 | 1 411 | 2 004 | 1 768 | 1 390 |
| Depreciation & amort. | −0 | −0 | −398 | −401 | −402 | −396 | −395 | −389 | −387 | −398 | −462 | −465 | −475 | −602 | −695 | −698 | −697 | −795 |
| EBIT | 0 | 0 | 1 081 | 1 394 | 1 386 | 2 166 | 980 | 1 775 | 1 348 | 659 | 301 | 443 | −2 528 | −179 | 716 | 1 306 | 1 072 | 595 |
| Net financials | 0 | 0 | 1 414 | −1 188 | −344 | 306 | −1 235 | −21 | −272 | −263 | −214 | −237 | −247 | −282 | −210 | −282 | −472 | −878 |
| Profit before tax | 0 | 0 | 2 495 | 206 | 1 042 | 2 473 | −255 | 1 754 | 1 076 | 396 | 86 | 206 | −2 775 | −460 | 507 | 1 024 | 599 | −283 |
| Tax | −0 | −0 | 698 | 59 | 292 | 693 | −13 | 473 | 393 | 148 | 55 | 80 | −580 | −101 | 111 | 225 | 132 | −62 |
| Net profit | 0 | 0 | 1 797 | 148 | 750 | 1 780 | −242 | 1 281 | 683 | 247 | 31 | 126 | −2 195 | −359 | 395 | 799 | 468 | −221 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 15 554 | 14 138 | 14 178 | 15 757 | 15 099 | 16 681 | 17 025 | 16 817 | 16 762 | 16 907 | 16 176 | 14 083 | 13 650 | 13 388 | 15 194 | 15 679 |
| Equity | — | — | 2 768 | 2 916 | 3 666 | 5 446 | 5 205 | 6 486 | 7 169 | 7 417 | 7 448 | 7 574 | 5 379 | 5 020 | 5 415 | 6 214 | 532 | 311 |
| Long-term debt | 0 | 0 | 12 147 | 10 988 | 10 059 | 9 482 | 9 407 | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 | 9 000 | 8 550 | 7 650 | 6 750 | 14 000 | 13 440 |
| Short-term debt | 0 | 0 | 638 | 233 | 453 | 829 | 487 | 1 196 | 856 | 401 | 314 | 333 | 1 797 | 513 | 584 | 424 | 663 | 1 928 |
| Total debt | 0 | 0 | 12 785 | 11 222 | 10 512 | 10 311 | 9 894 | 10 196 | 9 856 | 9 401 | 9 314 | 9 333 | 10 797 | 9 063 | 8 234 | 7 174 | 14 663 | 15 368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GD Deputy Member | Deputy Member | 2013 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ic Holding As | Company | 77.5% | 77.5% | 2022 |
Kek Holding As | Company | 22.5% | 22.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Vikøren Dahl | Chief Executive Officer | 0 companies |
| Gro Dehnes Syvertsen | Deputy Member | 0 companies |
| Jørgen Edvard Andersen | Chief Executive Officer | 0 companies |
| Karl Erik Kolstad | Board of Directors | 0 companies |
| Øystein Hærem | Chairman | 0 companies |