| Revenue | NOK 1,6M | +44% |
| EBITDA | NOK 195K | +56% |
| Net profit | NOK 168K | +399% |
| Total assets | NOK 912K | +21% |
| Equity | NOK 875K | +24% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 984 | 1 480 | 1 693 | 1 686 | 2 048 | 1 621 | 1 396 | 1 499 | 1 056 | 881 | 981 | 1 032 | 864 | 1 205 | 969 | 1 139 | 1 646 |
| Staff expenses | −0 | −0 | −394 | −413 | −449 | −206 | −175 | −240 | −141 | −1 | −0 | −0 | −0 | −0 | −0 | −1 | −0 |
| EBITDA | 187 | 315 | 244 | 77 | 385 | 321 | 327 | 172 | 96 | 112 | 97 | 179 | −116 | 189 | 12 | 124 | 195 |
| Depreciation & amort. | −141 | −286 | −357 | −443 | −472 | −357 | −224 | −150 | −111 | −102 | −106 | −133 | −163 | −136 | −57 | −86 | −30 |
| EBIT | 46 | 29 | −112 | −366 | −87 | −36 | 104 | 22 | −16 | 10 | −9 | 46 | −279 | 54 | −44 | 39 | 165 |
| Net financials | −6 | −9 | −14 | −46 | −39 | −37 | −35 | −22 | −17 | −7 | −28 | −20 | −16 | −13 | −12 | −5 | 4 |
| Profit before tax | 39 | 20 | −127 | −412 | −127 | −73 | 69 | 1 | −33 | 3 | −37 | 26 | −294 | 41 | −56 | 34 | 168 |
| Tax | 9 | 6 | −33 | −79 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 30 | 14 | −94 | −333 | −127 | −73 | 69 | 1 | −33 | 3 | −37 | 26 | −294 | 41 | −56 | 34 | 168 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 056 | 1 633 | 2 166 | 1 792 | 1 572 | 1 143 | 1 214 | 1 033 | 708 | 541 | 1 373 | 1 424 | 1 058 | 945 | 827 | 752 | 912 |
| Equity | 544 | 1 080 | 986 | 653 | 526 | 453 | 522 | 522 | 489 | 493 | 956 | 982 | 687 | 728 | 672 | 706 | 875 |
| Long-term debt | 272 | 178 | 686 | 705 | 578 | 452 | 488 | 239 | 124 | 10 | 378 | 309 | 233 | 158 | 82 | 6 | 0 |
| Short-term debt | 240 | 375 | 494 | 435 | 468 | 238 | 204 | 271 | 94 | 39 | 39 | 134 | 138 | 59 | 73 | 40 | 38 |
| Total debt | 512 | 553 | 1 180 | 1 140 | 1 046 | 690 | 692 | 511 | 219 | 48 | 417 | 442 | 371 | 216 | 155 | 46 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordaførr As | Company | 17.4% | 17.4% | 2022 |
Eidissen Consult As | Company | 17.4% | 17.4% | 2022 |
| Individual | 4.2% | 4.2% | 2022 | |
| Individual | 4.2% | 4.2% | 2022 | |
| Individual | 3.5% | 3.5% | 2022 | |
| Individual | 3.5% | 3.5% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 | |
| Individual | 3.1% | 3.1% | 2022 | |
Euridice Turn Left As | Company | 3.0% | 3.0% | 2022 |
Protil As | Company | 3.0% | 3.0% | 2022 |
| Individual | 3.0% | 3.0% | 2022 | |
| Individual | 1.9% | 1.9% | 2022 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Are Bredal Simonsen | Chief Executive Officer | 0 companies |
| Morten Buvik | Chairman | 0 companies |
| Benn Harald Eidissen | Board of Directors | 0 companies |
| Marie Lovise Bakken Sivertsen | Board of Directors | 0 companies |
| Terje Magnus Nohr Olsen | Board of Directors | 0 companies |
| Arnfinn Bergrabb | Board of Directors | 0 companies |
| Charlotte Gjertsen | Board of Directors | 0 companies |