| Revenue | NOK 9M | -19% |
| EBITDA | NOK 324K | -21% |
| Net profit | NOK 240K | -21% |
| Total assets | NOK 2,7M | +5% |
| Equity | NOK 854K | +39% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 007 | 6 177 | 5 999 | 4 706 | 5 256 | 9 032 | 9 541 | 9 770 | 13 222 | 12 244 | 12 781 | 13 542 | 8 434 | 9 860 | 11 888 | 11 030 | 8 977 |
| Staff expenses | −1 029 | −1 847 | −1 970 | −1 870 | −2 116 | −3 512 | −4 018 | −4 481 | −6 758 | −7 949 | −8 781 | −8 524 | −7 017 | −5 002 | −5 499 | −3 909 | −4 098 |
| EBITDA | 363 | 602 | 461 | −203 | 255 | 1 313 | 1 056 | 1 409 | 1 907 | 721 | 880 | 726 | −1 005 | −153 | −105 | 411 | 324 |
| Depreciation & amort. | −9 | −147 | −39 | −69 | −103 | −86 | −145 | −263 | −377 | −451 | −354 | −296 | −101 | −101 | −11 | −0 | −0 |
| EBIT | 354 | 455 | 422 | −271 | 151 | 1 227 | 911 | 1 146 | 1 530 | 270 | 526 | 431 | −1 106 | −253 | −115 | 411 | 324 |
| Net financials | −9 | −40 | −27 | −19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −16 |
| Profit before tax | 345 | 415 | 395 | −290 | 128 | 1 206 | 882 | 1 095 | 1 466 | 171 | 415 | 332 | −1 193 | −310 | −161 | 390 | 307 |
| Tax | 99 | 121 | 115 | −0 | −0 | 324 | 229 | 293 | 397 | 43 | 96 | 87 | −259 | −65 | −35 | 88 | 68 |
| Net profit | 246 | 294 | 280 | −290 | 128 | 883 | 653 | 802 | 1 069 | 129 | 319 | 245 | −933 | −245 | −126 | 302 | 240 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 878 | 2 259 | 1 698 | 1 274 | 1 776 | 3 806 | 4 048 | 4 629 | 6 533 | 5 285 | 6 132 | 5 727 | 1 676 | 3 950 | 2 042 | 2 525 | 2 654 |
| Equity | 196 | 240 | 240 | −50 | 78 | 261 | 263 | 366 | 434 | 563 | 572 | 817 | −116 | 439 | 313 | 615 | 854 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Short-term debt | 1 208 | 1 503 | 1 379 | 1 196 | 1 370 | 3 288 | 3 168 | 3 190 | 3 975 | 2 588 | 3 174 | 3 308 | 1 792 | 3 511 | 1 729 | 1 910 | 1 794 |
| Total debt | 1 682 | 2 018 | 1 457 | 1 324 | 1 698 | 3 545 | 3 785 | 4 263 | 6 098 | 4 722 | 5 560 | 4 910 | 1 792 | 3 511 | 1 729 | 1 910 | 1 800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fej Prosjekt As | Company | 50.0% | 50.0% | 2022 |
Ipa Holding As | Company | 30.0% | 30.0% | 2024 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ingjerd Elise Aaraas | Chief Executive Officer | 0 companies |
| Frank Erik Jensen | Chief Executive Officer | 0 companies |
| Thomas Døvre | Chairman | 0 companies |
| Ronny Roy Lillevik Jordan | Board of Directors | 0 companies |