| Revenue | NOK 32M | +10% |
| EBITDA | NOK -65M | -25% |
| Net profit | NOK 199M | -1% |
| Total assets | NOK 1,2B | +17% |
| Equity | NOK 905M | +45% |
| Employees | 40 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | 3 | 193 | 6 671 | 8 985 | 9 425 | 13 652 | 14 000 | 21 106 | 20 100 | 18 074 | 24 380 | 25 000 | 31 000 | 29 000 | 32 000 |
| Staff expenses | −0 | −0 | −0 | −5 169 | −6 595 | −8 655 | −9 279 | −7 708 | −8 085 | −13 930 | −34 487 | −18 960 | −27 000 | −39 000 | −57 000 | −64 000 |
| EBITDA | −27 | −274 | −285 | 56 | 347 | −1 166 | −1 597 | −1 099 | 1 905 | −6 832 | −31 607 | −14 273 | −33 000 | −39 000 | −52 000 | −65 000 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −6 | −26 | −164 | −243 | −304 | −246 | −339 | −592 | −1 000 | −1 000 | −1 000 | −1 000 |
| EBIT | −27 | −274 | −285 | 56 | 341 | −1 192 | −1 761 | −1 342 | 1 600 | −7 077 | −31 946 | −14 865 | −34 000 | −40 000 | −53 000 | −66 000 |
| Net financials | 560 | 3 520 | 8 039 | 7 903 | 3 479 | 2 175 | 39 283 | 3 628 | 5 534 | 71 989 | 111 498 | 53 024 | 84 000 | 161 000 | 310 000 | 322 000 |
| Profit before tax | 533 | 3 246 | 7 754 | 7 959 | 3 820 | 983 | 37 522 | 2 286 | 7 134 | 64 912 | 79 552 | 38 159 | 50 000 | 121 000 | 257 000 | 256 000 |
| Tax | 19 | 724 | 1 367 | 1 915 | 987 | 254 | 8 591 | 587 | 1 756 | 6 555 | 17 158 | 8 402 | 17 000 | 28 000 | 55 000 | 57 000 |
| Net profit | 513 | 2 522 | 6 386 | 6 044 | 2 833 | 730 | 28 931 | 1 699 | 5 378 | 58 357 | 62 394 | 29 757 | 33 000 | 93 000 | 202 000 | 199 000 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 452 | 25 368 | 40 158 | 62 159 | 105 068 | 145 299 | 221 372 | 219 464 | 254 376 | 335 474 | 574 572 | 521 183 | 649 000 | 869 000 | 1 014 000 | 1 186 000 |
| Equity | — | 10 585 | 16 971 | 35 515 | 38 348 | 39 078 | 65 209 | 66 908 | 87 286 | 140 143 | 405 323 | 418 043 | 467 000 | 529 000 | 624 000 | 905 000 |
| Long-term debt | 0 | 0 | 9 383 | 15 943 | 40 003 | 46 010 | 48 781 | 48 434 | 74 102 | 81 034 | 0 | 0 | 60 000 | 93 000 | 103 000 | 0 |
| Short-term debt | 0 | 7 480 | 13 804 | 10 700 | 26 716 | 60 212 | 107 383 | 104 122 | 92 988 | 114 297 | 169 249 | 103 140 | 122 000 | 247 000 | 287 000 | 281 000 |
| Total debt | 13 388 | 14 783 | 23 187 | 26 644 | 66 720 | 106 221 | 156 163 | 152 556 | 167 090 | 195 331 | 169 249 | 103 140 | 182 000 | 340 000 | 390 000 | 281 000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Deputy Member | Deputy Member | 2022 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Petors As | Company | 11.1% | 11.1% | 2024 |
Vhf Invest As | Company | 9.7% | 9.7% | 2024 |
Reitan Kapital As | Company | 9.6% | 9.6% | 2024 |
J.P. Morgan Se | Company | 7.6% | 7.6% | 2024 |
The Bank Of New York Mellon Sa/Nv | Company | 5.9% | 5.9% | 2024 |
Draupnir Invest As | Company | 5.7% | 5.7% | 2024 |
| Individual | 5.6% | 5.6% | 2022 | |
| Individual | 4.8% | 4.8% | 2022 | |
Awc As | Company | 3.8% | 3.8% | 2024 |
Eidco As | Company | 3.7% | 3.7% | 2024 |
Esmar As | Company | 3.4% | 3.4% | 2024 |
| Individual | 2.5% | 2.5% | 2022 | |
| Individual | 1.8% | 1.8% | 2022 | |
Danske Bank A/S | Company | 1.7% | 1.7% | 2024 |
Verdipapirfondet Dnb Smb | Company | 1.7% | 1.7% | 2024 |
| Individual | 1.4% | 1.4% | 2022 | |
Sonstad As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
Deutsche Bank Aktiengesellschaft | Company | 1.1% | 1.1% | 2024 |
The Bank Of New York Mellon | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2022 | |
Usegi As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.0% | 1.0% | 2022 | |
State Street Bank And Trust Comp | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Solberg | Deputy Member | 0 companies |
| Per Jørgen Weisethaunet | Chief Executive Officer | 0 companies |
| Finn Haugan | Chairman | 0 companies |
| Bente Avnung Landsnes | Deputy Chairman | 0 companies |
| Håkon Northcraft Kavli | Board of Directors | 0 companies |
| Eva Christina Hallin | Board of Directors | 0 companies |
| Magnus Reitan | Board of Directors | 0 companies |
| Trond Tuvstein | Board of Directors | 0 companies |
| Marit Collin | Board of Directors | 0 companies |