| Revenue | NOK 25,6M | -3% |
| EBITDA | NOK 706K | -41% |
| Net profit | NOK -232K | -313% |
| Total assets | NOK 6,7M | -8% |
| Equity | NOK 5,4M | -4% |
| Employees | 16 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 17 046 | 18 068 | 18 965 | 18 289 | 19 405 | 21 832 | 24 106 | 23 581 | 23 834 | 24 342 | 24 507 | 29 475 | 28 271 | 26 630 | 24 045 | 25 168 | 26 475 | 25 621 |
| Staff expenses | −0 | −2 071 | −2 062 | −2 280 | −2 110 | −2 117 | −2 243 | −2 419 | −2 453 | −2 466 | −2 618 | −2 867 | −3 129 | −3 069 | −2 753 | −2 714 | −2 536 | −2 718 | −2 708 |
| EBITDA | 0 | −562 | −128 | −300 | −298 | 343 | 582 | 1 024 | 864 | 837 | 669 | 10 | 1 462 | 1 597 | 1 083 | 1 076 | 1 437 | 1 194 | 706 |
| Depreciation & amort. | −0 | −24 | −51 | −44 | −75 | −106 | −100 | −156 | −158 | −183 | −175 | −205 | −159 | −168 | −163 | −314 | −1 177 | −1 109 | −1 075 |
| EBIT | 0 | −586 | −179 | −344 | −373 | 237 | 483 | 868 | 706 | 654 | 494 | −195 | 1 303 | 1 429 | 920 | 762 | 260 | 85 | −369 |
| Net financials | 0 | −118 | −156 | −193 | −243 | −115 | −57 | −28 | −21 | −14 | 2 | 16 | 22 | 14 | 18 | 63 | 19 | 56 | 72 |
| Profit before tax | 0 | −704 | −335 | −537 | −616 | 123 | 426 | 840 | 685 | 640 | 496 | −179 | 1 325 | 1 443 | 938 | 826 | 279 | 141 | −297 |
| Tax | −0 | −0 | −0 | −540 | −172 | 34 | 119 | 227 | 183 | 162 | 119 | −38 | 293 | 318 | 207 | 183 | 62 | 32 | −65 |
| Net profit | 0 | −704 | −335 | 4 | −443 | 88 | 307 | 612 | 501 | 479 | 377 | −141 | 1 032 | 1 124 | 731 | 643 | 217 | 109 | −232 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 868 | 2 174 | 3 802 | 5 148 | 2 441 | 2 781 | 3 243 | 3 526 | 3 860 | 3 936 | 4 075 | 6 061 | 6 352 | 6 562 | 11 876 | 8 154 | 7 315 | 6 744 |
| Equity | — | −817 | −1 152 | −284 | 280 | 369 | 676 | 1 288 | 1 789 | 2 268 | 2 645 | 2 504 | 3 536 | 4 160 | 4 691 | 5 334 | 5 551 | 5 660 | 5 428 |
| Long-term debt | 0 | 898 | 1 036 | 869 | 1 040 | 387 | 313 | 167 | 30 | 23 | 9 | 0 | 0 | 0 | 0 | 132 | 860 | 0 | 0 |
| Short-term debt | 0 | 1 787 | 2 290 | 3 217 | 3 828 | 1 685 | 1 792 | 1 788 | 1 707 | 1 569 | 1 282 | 1 571 | 2 525 | 2 192 | 1 872 | 6 410 | 1 744 | 1 656 | 1 316 |
| Total debt | 0 | 2 686 | 3 326 | 4 086 | 4 867 | 2 073 | 2 105 | 1 955 | 1 737 | 1 592 | 1 291 | 1 571 | 2 525 | 2 192 | 1 872 | 6 542 | 2 603 | 1 656 | 1 316 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gange-Rolv As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Olav Sebjørnsen | Chief Executive Officer | 0 companies |
| Signy Starheim | Board of Directors | 0 companies |
| Egil Giørtz | Chairman | 0 companies |