| Revenue | NOK 26,6M | +17% |
| EBITDA | NOK 6M | +38% |
| Net profit | NOK 2,8M | +47% |
| Total assets | NOK 18M | +1% |
| Equity | NOK 4,1M | +206% |
| Employees | 49 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 357 | 6 469 | 6 588 | 7 658 | 8 255 | 8 647 | 9 108 | 9 565 | 12 571 | 12 984 | 13 389 | 14 675 | 16 004 | 18 127 | 20 851 | 22 679 | 26 610 |
| Staff expenses | −1 537 | −2 347 | −2 344 | −2 283 | −2 705 | −2 820 | −2 873 | −3 507 | −4 885 | −5 375 | −5 618 | −6 275 | −6 948 | −8 564 | −9 748 | −10 435 | −11 036 |
| EBITDA | 1 002 | 1 266 | 2 026 | 2 553 | 2 545 | 3 036 | 3 290 | 2 769 | 3 698 | 3 415 | 3 275 | 3 461 | 3 214 | 4 082 | 3 396 | 4 374 | 6 032 |
| Depreciation & amort. | −22 | −353 | −1 090 | −896 | −1 050 | −1 177 | −1 124 | −1 130 | −1 207 | −1 521 | −1 636 | −1 391 | −1 598 | −1 686 | −1 964 | −1 892 | −2 244 |
| EBIT | 980 | 913 | 936 | 1 657 | 1 495 | 1 859 | 2 166 | 1 638 | 2 491 | 1 894 | 1 639 | 2 070 | 1 616 | 2 396 | 1 432 | 2 482 | 3 789 |
| Net financials | 38 | −36 | −166 | −58 | −33 | 8 | 27 | 34 | 5 | 4 | 1 | 2 | 31 | 0 | −32 | −134 | −241 |
| Profit before tax | 1 018 | 876 | 770 | 1 599 | 1 463 | 1 867 | 2 193 | 1 673 | 2 496 | 1 898 | 1 640 | 2 071 | 1 647 | 2 396 | 1 400 | 2 348 | 3 548 |
| Tax | 285 | 242 | 216 | 447 | 410 | 519 | 592 | 444 | 623 | 455 | 424 | 411 | 362 | 527 | 390 | 451 | 764 |
| Net profit | 733 | 634 | 554 | 1 152 | 1 052 | 1 348 | 1 600 | 1 228 | 1 873 | 1 443 | 1 216 | 1 660 | 1 285 | 1 869 | 1 009 | 1 897 | 2 784 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 106 | 7 685 | 7 551 | 5 394 | 7 192 | 7 885 | 8 615 | 9 047 | 10 452 | 10 450 | 11 062 | 11 876 | 13 662 | 11 692 | 13 148 | 17 801 | 18 018 |
| Equity | — | — | — | 3 673 | 4 726 | 5 073 | 5 674 | 5 902 | 6 775 | 7 218 | 7 434 | 9 094 | 10 379 | 6 748 | 7 757 | 1 354 | 4 138 |
| Long-term debt | 0 | 0 | 0 | 0 | 888 | 92 | 108 | 92 | 23 | 11 | 0 | 32 | 70 | 409 | 889 | 3 820 | 9 733 |
| Short-term debt | 756 | 1 211 | 1 313 | 1 534 | 1 579 | 2 720 | 2 834 | 3 052 | 3 654 | 3 221 | 3 628 | 2 749 | 3 213 | 4 535 | 4 501 | 12 628 | 4 146 |
| Total debt | 773 | 5 718 | 5 029 | 1 721 | 2 467 | 2 812 | 2 942 | 3 145 | 3 677 | 3 232 | 3 628 | 2 781 | 3 283 | 4 945 | 5 391 | 16 447 | 13 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
DL | Board of Directors | 2021 | — | — |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vinje Bilberging As | Company | 50.0% | 50.0% | 2024 |
Dag Lie As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Erik Løkslid Lie | Chief Executive Officer | 0 companies |
| Ole Gunnar Løkslid Lie | Board of Directors | 0 companies |
| Dag Lie | Board of Directors | 0 companies |
| Tor Einar Skarprud | Chairman | 0 companies |