| Revenue | NOK 438,3M | +1% |
| EBITDA | NOK 51,8M | +12% |
| Net profit | NOK 14M | -70% |
| Total assets | NOK 536,2M | +9% |
| Equity | NOK 402,4M | +4% |
| Employees | 123 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 401 771 | 499 838 | 558 566 | 449 959 | 476 300 | 475 527 | 408 102 | 404 032 | 441 502 | 464 966 | 432 054 | 438 258 |
| Staff expenses | −100 634 | −98 154 | −100 008 | −101 179 | −99 324 | −99 614 | −105 216 | −102 705 | −111 875 | −116 952 | −130 395 | −135 989 |
| EBITDA | 85 428 | 107 654 | 116 097 | 101 592 | 108 839 | 121 719 | 67 942 | 105 362 | 93 403 | 93 537 | 46 336 | 51 812 |
| Depreciation & amort. | −16 792 | −16 198 | −16 198 | −26 848 | −22 304 | −22 192 | −7 341 | −26 368 | −24 120 | −26 660 | −1 446 | −33 663 |
| EBIT | 68 636 | 91 456 | 99 899 | 74 744 | 86 535 | 99 527 | 60 602 | 78 994 | 69 283 | 66 876 | 44 891 | 18 148 |
| Net financials | 469 | −8 650 | 634 | −7 595 | −6 554 | −3 058 | −9 621 | 2 917 | −10 780 | 2 749 | 16 635 | 1 046 |
| Profit before tax | 69 105 | 82 806 | 100 533 | 67 150 | 79 981 | 96 469 | 50 980 | 81 911 | 58 503 | 69 626 | 61 525 | 19 194 |
| Tax | 25 077 | 28 178 | 35 187 | 23 079 | 23 659 | 25 758 | 15 596 | 20 112 | 13 695 | 15 796 | 14 173 | 5 216 |
| Net profit | 44 029 | 54 627 | 65 346 | 44 071 | 56 322 | 70 711 | 35 384 | 61 799 | 44 808 | 53 829 | 47 353 | 13 978 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 188 | 542 942 | 518 814 | 488 778 | 520 127 | 492 246 | 488 646 | 544 372 | 495 311 | 491 228 | 492 224 | 536 181 |
| Equity | 357 794 | 343 965 | 370 048 | 343 460 | 374 865 | 365 523 | 400 886 | 412 600 | 377 385 | 341 161 | 388 436 | 402 386 |
| Long-term debt | 4 200 | 4 100 | 4 000 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 6 146 | 8 508 |
| Short-term debt | 93 736 | 194 768 | 144 766 | 141 518 | 140 462 | 122 423 | 83 360 | 126 772 | 112 752 | 145 217 | 97 642 | 119 417 |
| Total debt | 97 936 | 198 868 | 148 766 | 141 518 | 140 462 | 122 423 | 83 360 | 126 772 | 112 752 | 145 323 | 103 788 | 127 925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Deputy Member | Deputy Member | 2024 | — | — |
NE Deputy Member | Deputy Member | 2022 | — | — |
FN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
EV Deputy Member | Deputy Member | 2021 | — | — |
JM Deputy Member | Deputy Member | 2022 | — | — |
OP Deputy Member | Deputy Member | 2021 | — | — |
NB Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Treschow-Fritzøe As | Company | 50.0% | 50.0% | 2024 |
Mela Stein As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Lydhus | Deputy Member | 0 companies |
| Nikolai Emil Berntsen | Deputy Member | 0 companies |
| Frank Nordby | Chief Executive Officer | 0 companies |
| Else Vibeke Nilsen-Moe Bast | Deputy Member | 0 companies |
| Janne Magnussen | Deputy Member | 0 companies |
| Ole Petter Nyhagen | Deputy Member | 0 companies |
| Nils Bjørnar Børresen | Deputy Member | 0 companies |
| Stian Nalum Tvetene | Board of Directors | 0 companies |
| Øystein Paulsrud | Board of Directors | 0 companies |
| Mette Lundh Håkestad | Board of Directors | 0 companies |
| Kjell Sundsli | Board of Directors | 0 companies |
| Helene Fromreide Nesheim | Board of Directors | 0 companies |
| Thor-Anders Lundh Håkestad | Chairman | 0 companies |
| Arne Harald Wiklund | Board of Directors | 0 companies |
| Andreas Stang | Chairman | 0 companies |
| Thomas Olstad | Board of Directors | 0 companies |
| Hanne Markussen Eek | Board of Directors | 0 companies |
| Bjarne Lanner | Board of Directors | 0 companies |
| Steinar Sørlie | Board of Directors | 0 companies |
| Hilde Kristin Herud | Board of Directors | 0 companies |
| Cato Ness | Board of Directors | 0 companies |
| Dag Jakob Opedal | Board of Directors | 0 companies |
| Geir Halvorsen | Board of Directors | 0 companies |
| Pål Haakestad | Board of Directors | 0 companies |
| Thor Lundh | Board of Directors | 0 companies |