| Revenue | NOK 0 | — |
| EBITDA | NOK -1M | -17% |
| Net profit | NOK 12,6M | +39% |
| Total assets | NOK 239,2M | +11% |
| Equity | NOK 227M | +6% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | 450 | 0 | 0 | 860 | 477 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −944 | −691 | −587 | −97 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −86 | −86 | −86 | −88 |
| EBITDA | −3 986 | −2 047 | −1 369 | −853 | −641 | −672 | −730 | −754 | −702 | −774 | −918 | −729 | −867 | −634 | −814 | −884 | −1 034 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −3 986 | −2 047 | −1 369 | −853 | −641 | −672 | −730 | −754 | −702 | −774 | −918 | −729 | −867 | −634 | −814 | −884 | −1 034 |
| Net financials | 222 | −13 | −359 | −554 | −701 | 4 437 | 8 205 | 13 246 | 2 995 | 277 | 9 015 | −23 833 | −7 983 | 13 695 | 9 837 | 10 782 | 25 183 |
| Profit before tax | −3 764 | −2 061 | −1 729 | −1 408 | −1 342 | 3 765 | 7 475 | 12 492 | 2 293 | −497 | 8 097 | −24 561 | −8 849 | 13 061 | 9 023 | 9 898 | 24 150 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 127 | 2 951 | 439 | −241 | 1 598 | −3 004 | 221 | 552 | 718 | 890 | 11 590 |
| Net profit | −3 764 | −2 061 | −1 729 | −1 408 | −1 342 | 3 765 | 7 349 | 9 541 | 1 854 | −256 | 6 499 | −21 557 | −9 070 | 12 509 | 8 306 | 9 009 | 12 559 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 412 | 14 684 | 19 653 | 23 625 | 40 872 | 44 851 | 60 790 | 90 189 | 123 547 | 144 945 | 162 612 | 137 515 | 166 547 | 179 463 | 188 109 | 216 414 | 239 221 |
| Equity | 6 566 | 12 367 | 10 803 | 23 582 | 40 353 | 44 118 | 60 469 | 87 018 | 120 207 | 142 007 | 158 053 | 136 495 | 166 026 | 178 524 | 186 985 | 214 467 | 227 017 |
| Long-term debt | 2 645 | 0 | 0 | 0 | 0 | 0 | 127 | 3 078 | 3 228 | 2 797 | 3 772 | 0 | 0 | 0 | 0 | 409 | 11 523 |
| Short-term debt | 201 | 317 | 8 850 | 43 | 519 | 734 | 194 | 93 | 112 | 141 | 787 | 1 019 | 522 | 939 | 1 124 | 1 538 | 681 |
| Total debt | 2 846 | 2 317 | 8 850 | 43 | 519 | 734 | 321 | 3 171 | 3 340 | 2 939 | 4 559 | 1 019 | 522 | 939 | 1 124 | 1 947 | 12 204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Deputy Member | Deputy Member | 2020 | — | — |
TS Deputy Member | Deputy Member | 2021 | — | — |
AO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pensjonskassen For Fylkene Akershus Buskerud Og Østfold | Company | 15.7% | 15.7% | 2023 |
Pensjonskassen For Helseforetakene I Hovedstadsområdet | Company | 13.8% | 13.8% | 2023 |
Opplysningsvesenets Fond | Company | 13.3% | 13.3% | 2023 |
Norga Capital Ag | Company | 11.2% | 11.2% | 2023 |
| Individual | 11.2% | 11.2% | 2022 | |
Caceis Bank | Company | 9.5% | 9.5% | 2023 |
| Individual | 9.5% | 9.5% | 2022 | |
As Draupner | Company | 7.5% | 7.5% | 2023 |
Firma Carl M Olsen As | Company | 4.7% | 4.7% | 2023 |
Springar As | Company | 4.5% | 4.5% | 2023 |
Stang Vekst As | Company | 4.4% | 4.4% | 2023 |
Schubiger Vertriebs Ag | Company | 2.4% | 2.4% | 2023 |
Tuanis Ag | Company | 2.1% | 2.1% | 2023 |
| Individual | 2.1% | 2.1% | 2022 | |
Auris As | Company | 1.7% | 1.7% | 2023 |
Frax As | Company | 1.4% | 1.4% | 2023 |
Valemo As | Company | 1.3% | 1.3% | 2023 |
Laer & Co As | Company | 1.2% | 1.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Per Øystein Grimstad | Deputy Member | 0 companies |
| Thomas Stang | Deputy Member | 0 companies |
| Arild Orgland | Chief Executive Officer | 0 companies |
| Anders Stang | Board of Directors | 0 companies |
| Arne Rørå | Chairman | 0 companies |
| Bjarne Furuborg Refsnes | Board of Directors | 0 companies |
| Ole-Wilhelm Meyer | Board of Directors | 0 companies |
| Magne Yngvar Orgland | Board of Directors | 0 companies |