| Revenue | NOK 26,8M | +28% |
| EBITDA | NOK -2,3M | -248% |
| Net profit | NOK 51,9M | +30% |
| Total assets | NOK 168,4M | +25% |
| Equity | NOK 74,1M | -9% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 398 | 544 | 6 394 | 26 897 | 18 116 | 19 632 | 20 400 | 21 299 | 22 227 | 25 853 | 3 742 | 8 075 | 14 306 | 15 525 | 18 384 | 20 856 | 26 791 |
| Staff expenses | −160 | −1 002 | −1 372 | −6 913 | −5 063 | −8 946 | −7 182 | −1 878 | −659 | −532 | −592 | −140 | −6 733 | −8 025 | −8 637 | −9 536 | −12 778 |
| EBITDA | −73 | −1 315 | 2 921 | 13 222 | 6 108 | 6 609 | 3 657 | 11 882 | 14 800 | 16 321 | −1 943 | 915 | 984 | 1 221 | 783 | 1 557 | −2 308 |
| Depreciation & amort. | −2 | −18 | −660 | −3 887 | −170 | −208 | −242 | −299 | −364 | −270 | −190 | −211 | −136 | −268 | −204 | −261 | −315 |
| EBIT | −75 | −1 333 | 2 261 | 9 334 | 5 938 | 6 401 | 3 415 | 11 583 | 14 435 | 16 051 | −2 133 | 703 | 849 | 953 | 579 | 1 296 | −2 623 |
| Net financials | 2 | 386 | −702 | −1 070 | −657 | 11 216 | 2 518 | 111 | 272 | −114 | −977 | 29 339 | 18 571 | 23 309 | 38 113 | 39 394 | 55 150 |
| Profit before tax | −73 | −947 | 1 559 | 8 264 | 5 280 | 17 617 | 5 933 | 11 694 | 14 707 | 15 937 | −3 110 | 30 042 | 19 420 | 24 262 | 38 692 | 40 690 | 52 527 |
| Tax | −22 | −264 | 449 | 2 350 | 1 493 | 1 825 | 837 | 3 173 | 3 710 | 4 463 | −20 | 1 936 | 243 | 366 | 321 | 742 | 601 |
| Net profit | −51 | −683 | 1 110 | 5 914 | 3 787 | 15 791 | 5 096 | 8 521 | 10 998 | 11 474 | −3 090 | 28 107 | 19 177 | 23 895 | 38 370 | 39 948 | 51 926 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 873 | 1 377 | 7 950 | 33 616 | 49 571 | 53 678 | 75 837 | 73 813 | 92 208 | 115 504 | 82 596 | 113 125 | 88 141 | 106 407 | 132 942 | 134 710 | 168 361 |
| Equity | 534 | −149 | 961 | 6 875 | 6 463 | 20 320 | 18 153 | 24 174 | 35 172 | 41 896 | 34 806 | 55 913 | 63 590 | 69 985 | 79 556 | 81 261 | 74 119 |
| Long-term debt | 0 | 0 | 3 158 | 0 | 0 | 0 | 511 | 27 | 0 | 0 | 0 | 0 | 1 699 | 1 549 | 209 | 6 500 | 3 500 |
| Short-term debt | 340 | 1 527 | 3 675 | 17 685 | 19 297 | 32 847 | 57 172 | 49 611 | 57 037 | 73 608 | 47 790 | 57 212 | 22 852 | 34 872 | 53 178 | 46 720 | 90 263 |
| Total debt | 340 | 1 527 | 6 989 | 26 742 | 43 108 | 33 358 | 57 684 | 49 639 | 57 037 | 73 608 | 47 790 | 57 212 | 24 551 | 36 421 | 53 387 | 53 220 | 93 763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E Holstad Holding As | Company | 82.9% | 82.9% | 2022 |
Ønj Holding As | Company | 11.3% | 11.3% | 2022 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Næss Johannessen | Chief Executive Officer | 0 companies |
| Ole Kristian Aabø-Evensen | Board of Directors | 0 companies |
| Evald Holstad | Chairman | 0 companies |