| Revenue | NOK 0 | — |
| EBITDA | NOK 852K | +20% |
| Net profit | NOK 422K | +23% |
| Total assets | NOK 6,4M | +65% |
| Equity | NOK 3,9M | +12% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213 | 0 | 660 | 0 | 0 | 0 | 0 | 0 | 700 | 700 | 700 | 0 | 700 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 203 | 0 | 610 | 0 | 0 | 0 | 594 | 657 | 652 | 624 | 658 | 619 | 613 | 611 | 629 | 629 | 711 | 852 |
| Depreciation & amort. | −44 | −0 | −257 | −0 | −0 | −0 | −187 | −173 | −160 | −149 | −139 | −129 | −120 | −112 | −104 | −251 | −257 | −258 |
| EBIT | 160 | 0 | 353 | 0 | 0 | 0 | 407 | 484 | 492 | 475 | 519 | 490 | 493 | 499 | 525 | 378 | 454 | 594 |
| Net financials | −80 | 0 | −268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −128 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 80 | 0 | 85 | 0 | 0 | 0 | 188 | 276 | 293 | 296 | 362 | 362 | 384 | 407 | 466 | 357 | 438 | 541 |
| Tax | 20 | −0 | 24 | −0 | −0 | −0 | 51 | 72 | 72 | 70 | 82 | 80 | 84 | 90 | 103 | 79 | 96 | 119 |
| Net profit | 60 | 0 | 61 | 0 | 0 | 0 | 137 | 204 | 221 | 226 | 280 | 283 | 299 | 317 | 364 | 278 | 342 | 422 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 521 | — | 6 303 | — | — | — | 4 880 | 4 814 | 4 715 | 4 596 | 4 538 | 4 440 | 4 341 | 4 235 | 4 166 | 4 312 | 3 847 | 6 366 |
| Equity | 160 | — | 242 | — | — | — | 691 | 896 | 1 117 | 1 343 | 1 623 | 1 905 | 2 205 | 2 522 | 2 886 | 3 164 | 3 506 | 3 928 |
| Long-term debt | 5 220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 142 | 0 | 512 | 0 | 0 | 0 | 212 | 244 | 242 | 235 | 254 | 250 | 252 | 253 | 269 | 68 | 301 | 406 |
| Total debt | 5 361 | 0 | 6 061 | 0 | 0 | 0 | 4 188 | 3 919 | 3 598 | 3 254 | 2 916 | 2 534 | 2 136 | 1 713 | 1 279 | 1 148 | 341 | 2 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VP Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ørshall As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Venke Pedersen | Deputy Member | 0 companies |
| Roger Iskow Bach | Chairman | 0 companies |