| Revenue | NOK 6,7M | +28% |
| EBITDA | NOK 880K | +56% |
| Net profit | NOK 597K | +38% |
| Total assets | NOK 2,2M | +32% |
| Equity | NOK 1,2M | +27% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1 393 | 0 | 1 149 | 0 | 1 652 | 2 164 | 1 946 | 1 587 | 1 243 | 1 108 | 1 067 | 367 | 1 229 | 4 091 | 4 715 | 5 259 | 6 722 |
| Staff expenses | −0 | −0 | −306 | −0 | −54 | −0 | −114 | −196 | −142 | −150 | −160 | −72 | −105 | −62 | −192 | −666 | −822 | −772 | −1 308 |
| EBITDA | 0 | 0 | 310 | 0 | 243 | 0 | 453 | 652 | 627 | 298 | 204 | −16 | 30 | −172 | −26 | 732 | 376 | 565 | 880 |
| Depreciation & amort. | −0 | −0 | −195 | −0 | −195 | −0 | −288 | −388 | −258 | −193 | −193 | −193 | −96 | −229 | −10 | −0 | −0 | −7 | −96 |
| EBIT | 0 | 0 | 115 | 0 | 48 | 0 | 165 | 264 | 369 | 105 | 11 | −209 | −66 | −401 | −36 | 732 | 376 | 558 | 784 |
| Net financials | 0 | 0 | −72 | 0 | −37 | 0 | −91 | −77 | −43 | −14 | −3 | 0 | −0 | −1 | −1 | −1 | −3 | −2 | −18 |
| Profit before tax | 0 | 0 | 43 | 0 | 10 | 0 | 74 | 187 | 325 | 91 | 8 | −208 | −66 | −402 | −37 | 730 | 373 | 555 | 766 |
| Tax | −0 | −0 | 12 | −0 | 3 | −0 | 17 | 51 | 72 | 16 | −4 | −52 | −15 | −72 | −0 | 136 | 82 | 123 | 168 |
| Net profit | 0 | 0 | 31 | 0 | 7 | 0 | 56 | 137 | 254 | 75 | 12 | −156 | −52 | −330 | −37 | 594 | 291 | 433 | 597 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 1 661 | — | 1 262 | — | 2 436 | 2 241 | 1 574 | 1 273 | 1 020 | 730 | 731 | 374 | 302 | 1 146 | 1 241 | 1 633 | 2 163 |
| Equity | — | — | 501 | — | 385 | — | 457 | 549 | 713 | 728 | 740 | 583 | 532 | 202 | 165 | 759 | 699 | 931 | 1 185 |
| Long-term debt | 0 | 0 | 1 099 | 0 | 657 | 0 | 1 812 | 1 567 | 741 | 392 | 139 | 87 | 72 | 0 | 0 | 0 | 0 | 30 | 55 |
| Short-term debt | 0 | 0 | 61 | 0 | 220 | 0 | 167 | 125 | 120 | 153 | 142 | 60 | 127 | 172 | 137 | 387 | 541 | 672 | 923 |
| Total debt | 0 | 0 | 1 160 | 0 | 877 | 0 | 1 979 | 1 692 | 861 | 545 | 280 | 146 | 199 | 172 | 137 | 387 | 541 | 702 | 977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Deputy Member | Deputy Member | 2022 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 19.9% | 19.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Sørensen | Deputy Member | 0 companies |
| Frode Sørensen | Chief Executive Officer | 0 companies |
| Møyfrid Sandvik | Deputy Member | 0 companies |
| Thorvald Hansen | Board of Directors | 0 companies |
| Geir Sandvik | Chairman | 0 companies |