| Revenue | NOK 18,3M | +16% |
| EBITDA | NOK 2,2M | +55% |
| Net profit | NOK 1,7M | +57% |
| Total assets | NOK 8,3M | +40% |
| Equity | NOK 5,6M | +33% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 441 | 4 025 | 4 616 | 4 928 | 6 285 | 6 483 | 8 113 | 8 180 | 10 030 | 11 109 | 9 459 | 11 036 | 8 990 | 9 986 | 11 807 | 15 770 | 18 348 |
| Staff expenses | −1 061 | −1 049 | −1 696 | −1 672 | −2 223 | −2 742 | −3 149 | −2 937 | −3 693 | −3 548 | −3 349 | −3 702 | −3 281 | −3 205 | −3 868 | −3 975 | −4 193 |
| EBITDA | 188 | 290 | 330 | 424 | 705 | 261 | 540 | 116 | 867 | 1 318 | 506 | 726 | −342 | 659 | 614 | 1 436 | 2 231 |
| Depreciation & amort. | −99 | −126 | −140 | −143 | −157 | −142 | −172 | −213 | −245 | −271 | −206 | −139 | −133 | −125 | −82 | −91 | −127 |
| EBIT | 89 | 163 | 190 | 281 | 548 | 119 | 368 | −97 | 622 | 1 047 | 300 | 587 | −474 | 534 | 532 | 1 345 | 2 104 |
| Net financials | −48 | −73 | −71 | −67 | −55 | −36 | −13 | −36 | −40 | −26 | −18 | −6 | −2 | −2 | 1 | 36 | 71 |
| Profit before tax | 41 | 91 | 119 | 214 | 492 | 83 | 355 | −133 | 582 | 1 021 | 282 | 580 | −476 | 532 | 533 | 1 381 | 2 175 |
| Tax | −1 | −0 | −0 | −0 | 69 | 52 | 106 | −31 | 148 | 252 | 73 | 136 | −99 | 120 | 122 | 306 | 489 |
| Net profit | 42 | 91 | 119 | 214 | 424 | 31 | 249 | −102 | 434 | 769 | 209 | 445 | −377 | 412 | 411 | 1 075 | 1 686 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 224 | 2 645 | 2 690 | 2 702 | 3 125 | 3 529 | 3 377 | 3 903 | 4 335 | 3 850 | 3 795 | 4 083 | 3 970 | 4 090 | 5 665 | 5 918 | 8 273 |
| Equity | 735 | 825 | 944 | 1 158 | 1 582 | 1 613 | 1 862 | 1 760 | 2 194 | 2 462 | 2 521 | 2 966 | 2 588 | 3 000 | 3 411 | 4 186 | 5 572 |
| Long-term debt | 1 190 | 1 532 | 1 301 | 1 069 | 838 | 1 210 | 682 | 814 | 704 | 297 | 221 | 0 | 0 | 0 | 0 | 0 | 24 |
| Short-term debt | 299 | 288 | 445 | 475 | 706 | 707 | 834 | 1 329 | 1 437 | 1 091 | 1 053 | 1 117 | 1 382 | 1 090 | 2 253 | 1 733 | 2 677 |
| Total debt | 1 489 | 1 820 | 1 746 | 1 544 | 1 543 | 1 917 | 1 516 | 2 143 | 2 141 | 1 388 | 1 274 | 1 117 | 1 382 | 1 090 | 2 253 | 1 733 | 2 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marit Hansen | Deputy Member | 0 companies |
| Stine Skogås Øvergaard | Board of Directors | 0 companies |
| Pål Einar Eilertsen | Board of Directors | 0 companies |
| Halvor Hansen | Chairman | 0 companies |
| Harriet Willassen | Chairman | 0 companies |