| Revenue | NOK 67M | +9% |
| EBITDA | NOK 31,3M | +34% |
| Net profit | NOK 20M | +26% |
| Total assets | NOK 47,4M | -35% |
| Equity | NOK 7,2M | +46% |
| Employees | 20 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 44 | 225 | 0 | 1 520 | 3 807 | 0 | 10 973 | 14 596 | 19 285 | 22 064 | 29 436 | 30 789 | 33 346 | 45 559 | 50 954 | 61 253 | 67 034 |
| Staff expenses | −0 | −0 | −0 | −0 | −917 | −1 867 | −0 | −5 098 | −5 807 | −6 809 | −9 773 | −14 919 | −16 591 | −14 244 | −12 642 | −13 265 | −15 335 | −18 824 |
| EBITDA | 0 | −23 | 52 | 0 | 6 | 41 | 0 | 450 | 806 | 1 472 | 661 | 369 | −21 | 4 861 | 13 367 | 18 717 | 23 377 | 31 284 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −10 | −0 | −23 | −185 | −1 184 | −210 | −227 | −291 | −182 | −160 | −1 014 | −2 787 | −4 915 |
| EBIT | 0 | −23 | 52 | 0 | 6 | 31 | 0 | 427 | 622 | 288 | 452 | 142 | −312 | 4 679 | 13 206 | 17 702 | 20 590 | 26 370 |
| Net financials | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 14 | 19 | 11 | 17 | 4 | −1 | −5 | −186 | −31 | −552 | −1 127 |
| Profit before tax | 0 | −23 | 52 | 0 | 7 | 33 | 0 | 441 | 640 | 299 | 469 | 147 | −313 | 4 675 | 13 020 | 17 671 | 20 037 | 25 242 |
| Tax | −0 | −0 | 8 | −0 | −0 | 9 | −0 | 27 | 111 | −225 | −256 | −393 | −579 | 481 | 2 625 | 3 823 | 4 249 | 5 281 |
| Net profit | 0 | −23 | 44 | 0 | 7 | 24 | 0 | 415 | 529 | 523 | 726 | 540 | 266 | 4 194 | 10 395 | 13 848 | 15 788 | 19 961 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 77 | 135 | — | 340 | 576 | — | 2 925 | 3 532 | 4 377 | 5 955 | 8 272 | 8 352 | 9 427 | 18 782 | 42 926 | 72 673 | 47 438 |
| Equity | — | 76 | 120 | — | 134 | 158 | — | 942 | 1 433 | 1 867 | 2 837 | 3 995 | 3 408 | 2 466 | 5 861 | 6 785 | 4 951 | 7 249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 0 | 0 |
| Short-term debt | 0 | 1 | 15 | 0 | 206 | 418 | 0 | 1 984 | 2 099 | 2 511 | 3 118 | 4 277 | 4 944 | 6 961 | 12 921 | 35 981 | 67 721 | 40 189 |
| Total debt | 0 | 1 | 15 | 0 | 206 | 418 | 0 | 1 984 | 2 099 | 2 511 | 3 118 | 4 277 | 4 944 | 6 961 | 12 921 | 36 142 | 67 721 | 40 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eg Norge As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simen Alexander Bøhmer | Chief Executive Officer | 0 companies |
| Mathias Andersen | Chief Executive Officer | 0 companies |
| Karl Einar Kaalstad | Chairman | 0 companies |
| Haakon Skavhaug-Flender | Board of Directors | 0 companies |
| Knut Marius Lindholt | Deputy Chairman | 0 companies |
| Ståle Løvbukten | Board of Directors | 0 companies |
| Petter Kaalstad | Board of Directors | 0 companies |
| Erik Tomren | Chairman | 0 companies |
| Mikkel Bardram | Board of Directors | 0 companies |
| Henrik Hansen | Board of Directors | 0 companies |
| Einar Andreas Negaard | Board of Directors | 0 companies |