| Revenue | NOK 73,2M | +3% |
| EBITDA | NOK 31,8M | -6% |
| Net profit | NOK 14,7M | +11% |
| Total assets | NOK 162,6M | -27% |
| Equity | NOK 4M | -95% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 605 | 34 481 | 29 497 | 48 214 | 55 723 | 28 542 | 29 871 | 31 981 | 40 214 | 39 367 | 42 020 | 41 448 | 50 790 | 56 724 | 65 936 | 71 174 | 73 194 |
| Staff expenses | −9 935 | −11 486 | −10 243 | −15 505 | −11 963 | −3 936 | −9 853 | −9 153 | −11 672 | −11 860 | −11 949 | −11 194 | −14 070 | −15 812 | −21 620 | −21 219 | −24 413 |
| EBITDA | 10 511 | 12 669 | 9 277 | 20 104 | 36 803 | 9 514 | 11 469 | 16 304 | 21 934 | 19 566 | 21 380 | 20 922 | 27 126 | 24 584 | 31 428 | 33 914 | 31 840 |
| Depreciation & amort. | −3 509 | −3 518 | −3 758 | −3 860 | −3 211 | −1 301 | −7 802 | −8 244 | −8 210 | −9 034 | −9 041 | −9 141 | −9 141 | −10 419 | −10 430 | −10 430 | −9 244 |
| EBIT | 7 002 | 9 151 | 5 519 | 16 244 | 33 592 | 8 213 | 3 668 | 8 060 | 13 725 | 10 533 | 12 339 | 11 781 | 17 985 | 14 165 | 20 997 | 23 484 | 22 596 |
| Net financials | −15 123 | 7 272 | −7 594 | −2 362 | 1 915 | −9 584 | −13 628 | −19 994 | −3 058 | −5 384 | −7 355 | −6 358 | −7 750 | −3 011 | −5 689 | −6 411 | −3 712 |
| Profit before tax | −8 121 | 16 424 | −2 076 | 13 882 | 35 507 | −1 371 | −9 960 | −11 934 | 10 667 | 5 149 | 4 984 | 5 423 | 10 235 | 11 154 | 15 308 | 17 072 | 18 884 |
| Tax | −2 192 | 1 708 | −604 | 3 939 | 9 974 | −568 | −2 687 | −3 199 | 2 573 | 1 089 | 951 | 1 197 | 2 253 | 2 456 | 3 377 | 3 761 | 4 154 |
| Net profit | −5 930 | 14 715 | −1 471 | 9 943 | 25 533 | −803 | −7 273 | −8 735 | 8 094 | 4 059 | 4 033 | 4 226 | 7 982 | 8 698 | 11 931 | 13 311 | 14 729 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89 165 | 93 889 | 92 065 | 120 135 | 139 121 | 124 497 | 218 923 | 208 206 | 209 816 | 199 547 | 199 616 | 202 447 | 201 706 | 192 494 | 207 950 | 221 971 | 162 633 |
| Equity | 15 452 | 27 071 | 22 616 | 24 639 | 42 972 | 42 169 | 34 896 | 26 161 | 34 255 | 38 314 | 42 347 | 42 574 | 46 556 | 53 254 | 65 184 | 78 395 | 4 034 |
| Long-term debt | 0 | 0 | 0 | 0 | 78 322 | 74 082 | 175 191 | 172 730 | 165 140 | 153 922 | 150 425 | 148 207 | 140 806 | 130 146 | 127 390 | 123 829 | 133 951 |
| Short-term debt | 4 776 | 9 214 | 3 516 | 17 252 | 17 828 | 8 246 | 8 836 | 9 314 | 10 422 | 7 310 | 6 844 | 11 667 | 14 344 | 9 094 | 15 375 | 19 747 | 24 647 |
| Total debt | 73 713 | 66 817 | 69 449 | 95 496 | 96 149 | 82 328 | 184 027 | 182 045 | 175 562 | 161 233 | 157 269 | 159 873 | 155 150 | 139 240 | 142 765 | 143 576 | 158 598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fiskebas Holding Ii As | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Siv Madsen | Chief Executive Officer | 0 companies |
| Heidi Susanne Madsen Bendiksen | Board of Directors | 0 companies |
| Kåre Svensli Madsen | Board of Directors | 0 companies |
| Geir Magne Madsen | Chairman | 0 companies |
| Ole Morten Madsen | Board of Directors | 0 companies |
| Trone Henny Madsen Nedreberg | Board of Directors | 0 companies |