| Revenue | NOK 7,4M | +10% |
| EBITDA | NOK 239K | +186% |
| Net profit | NOK 112K | +140% |
| Total assets | NOK 1,9M | -2% |
| Equity | NOK 797K | +16% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 430 | 1 606 | 1 796 | 2 217 | 2 715 | 3 065 | 3 715 | 4 497 | 5 613 | 5 685 | 5 969 | 5 926 | 5 283 | 6 002 | 6 164 | 6 682 | 7 353 |
| Staff expenses | −137 | −384 | −490 | −666 | −592 | −573 | −940 | −1 501 | −1 441 | −1 476 | −1 514 | −1 476 | −1 330 | −1 650 | −1 707 | −1 619 | −1 731 |
| EBITDA | −51 | 115 | −113 | −58 | 300 | 420 | 261 | 130 | 436 | 493 | 598 | 678 | 441 | −9 | −231 | −277 | 239 |
| Depreciation & amort. | −0 | −0 | −0 | −7 | −27 | −51 | −54 | −68 | −76 | −73 | −89 | −89 | −81 | −53 | −48 | −36 | −36 |
| EBIT | −51 | 115 | −113 | −65 | 273 | 368 | 207 | 62 | 360 | 419 | 509 | 589 | 360 | −62 | −280 | −313 | 203 |
| Net financials | 0 | −8 | −5 | −19 | −23 | −10 | −8 | −7 | −9 | −5 | −35 | −23 | −21 | −8 | −31 | −43 | −60 |
| Profit before tax | −51 | 107 | −118 | −85 | 250 | 358 | 199 | 55 | 351 | 415 | 475 | 566 | 339 | −70 | −311 | −356 | 143 |
| Tax | −0 | 16 | −0 | −58 | 70 | 100 | 55 | 15 | 88 | 100 | 114 | 126 | 76 | −14 | −68 | −77 | 31 |
| Net profit | −51 | 91 | −118 | −27 | 180 | 258 | 144 | 40 | 263 | 314 | 361 | 440 | 263 | −56 | −243 | −279 | 112 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 430 | 403 | 581 | 718 | 813 | 1 065 | 1 469 | 1 550 | 1 629 | 1 763 | 2 085 | 1 922 | 1 965 | 2 012 | 1 997 | 1 949 |
| Equity | 53 | 145 | 27 | 1 | 180 | 438 | 583 | 623 | 686 | 800 | 961 | 1 201 | 1 264 | 1 208 | 964 | 686 | 797 |
| Long-term debt | 0 | 0 | 0 | 0 | 86 | 38 | 0 | 115 | 75 | 33 | 103 | 59 | 9 | 152 | 118 | 84 | 47 |
| Short-term debt | 119 | 286 | 376 | 580 | 451 | 337 | 482 | 732 | 789 | 796 | 699 | 824 | 650 | 605 | 929 | 1 228 | 1 105 |
| Total debt | 119 | 286 | 376 | 580 | 538 | 374 | 482 | 846 | 864 | 829 | 802 | 883 | 658 | 757 | 1 048 | 1 312 | 1 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rør Og Varme As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thor Olav Skogheim | Chief Executive Officer | 0 companies |
| Frank Robert Pettersen | Chairman | 0 companies |