| Revenue | NOK 407K | +2% |
| EBITDA | NOK -730 | -103% |
| Net profit | NOK -26K | -153% |
| Total assets | NOK 848K | -17% |
| Equity | NOK 305K | -8% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 278 | 305 | 281 | 225 | 248 | 287 | 305 | 266 | 323 | 337 | 378 | 319 | 364 | 259 | 314 | 317 | 399 | 407 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −108 | −87 | −43 | −112 | −106 | −121 | −110 | −122 | −143 | −145 | −122 | −155 |
| EBITDA | 0 | 211 | 238 | 103 | 105 | −81 | 56 | −119 | −69 | 111 | 136 | 159 | 102 | 142 | −11 | 11 | −154 | 21 | −1 |
| Depreciation & amort. | −0 | −52 | −52 | −52 | −52 | −52 | −52 | −52 | −52 | −52 | −52 | −18 | −18 | −18 | −18 | −18 | −18 | −18 | −18 |
| EBIT | 0 | 159 | 187 | 51 | 53 | −133 | 4 | −171 | −121 | 59 | 85 | 140 | 83 | 123 | −29 | −7 | −172 | 3 | −19 |
| Net financials | 0 | −64 | −42 | −39 | −45 | −43 | −45 | −57 | −55 | −51 | −50 | −22 | −5 | −12 | −11 | −12 | −16 | −16 | −14 |
| Profit before tax | 0 | 96 | 144 | 11 | 8 | −176 | −41 | −228 | −176 | 8 | 34 | 119 | 78 | 111 | −40 | −20 | −188 | −13 | −33 |
| Tax | −0 | 27 | 41 | 3 | 2 | −49 | 11 | 7 | −33 | 15 | −71 | 31 | 17 | 24 | −9 | −4 | −39 | −3 | −7 |
| Net profit | 0 | 68 | 104 | 8 | 6 | −127 | −52 | −235 | −143 | −7 | 105 | 87 | 61 | 86 | −31 | −15 | −149 | −10 | −26 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 523 | 1 663 | 1 566 | 1 432 | 1 305 | 1 509 | 1 366 | 1 187 | 1 336 | 1 179 | 935 | 815 | 826 | 809 | 831 | 929 | 1 023 | 848 |
| Equity | — | 203 | 212 | 220 | 226 | 189 | 137 | 24 | −18 | 75 | 180 | 268 | 329 | 402 | 388 | 373 | 341 | 331 | 305 |
| Long-term debt | 0 | 1 123 | 1 123 | 1 123 | 1 123 | 1 123 | 1 348 | 1 323 | 1 180 | 1 225 | 947 | 265 | 248 | 230 | 213 | 195 | 178 | 160 | 0 |
| Short-term debt | 0 | 197 | 328 | 222 | 83 | −7 | 24 | 18 | 25 | 35 | 51 | 402 | 238 | 193 | 208 | 263 | 410 | 531 | 400 |
| Total debt | 0 | 1 320 | 1 451 | 1 345 | 1 206 | 1 116 | 1 371 | 1 341 | 1 205 | 1 260 | 999 | 668 | 486 | 424 | 421 | 458 | 587 | 692 | 543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frantzen Holding As | Company | 100.0% | 100.0% | 2024 |
Gangsø Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Toril Frantzen | Deputy Member | 0 companies |
| Per-Gunnar Frantzen | Chairman | 0 companies |