| Revenue | NOK 19,5M | -14% |
| EBITDA | NOK 1,7M | -29% |
| Net profit | NOK 1,3M | -30% |
| Total assets | NOK 6,4M | +8% |
| Equity | NOK 4,5M | +8% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 1 276 | 2 511 | 2 618 | 4 920 | 5 201 | 5 587 | 8 156 | 9 729 | 14 230 | 13 145 | 10 229 | 16 520 | 22 041 | 21 911 | 22 807 | 19 519 |
| Staff expenses | −0 | −290 | −823 | −676 | −1 200 | −1 568 | −954 | −1 234 | −1 399 | −1 448 | −2 087 | −2 143 | −2 304 | −2 669 | −3 539 | −3 636 | −3 474 |
| EBITDA | −115 | −64 | 133 | 46 | 204 | 123 | 143 | 1 007 | 1 244 | 1 955 | 1 199 | 543 | 2 872 | 3 840 | 3 085 | 2 476 | 1 747 |
| Depreciation & amort. | −0 | −0 | −2 | −16 | −35 | −35 | −55 | −60 | −57 | −92 | −199 | −202 | −202 | −209 | −193 | −39 | −7 |
| EBIT | −115 | −64 | 131 | 30 | 169 | 89 | 88 | 947 | 1 186 | 1 863 | 1 000 | 341 | 2 671 | 3 632 | 2 892 | 2 437 | 1 740 |
| Net financials | 0 | 2 | −15 | −23 | −53 | −48 | −70 | −57 | −10 | 31 | −26 | −78 | −43 | 2 | −79 | −11 | 30 |
| Profit before tax | −115 | −62 | 116 | 7 | 117 | 40 | 18 | 890 | 1 177 | 1 894 | 974 | 263 | 2 627 | 3 633 | 2 813 | 2 426 | 1 770 |
| Tax | −0 | −0 | −0 | −0 | 17 | 12 | 4 | 233 | 273 | 435 | 216 | 58 | 578 | 800 | 716 | 498 | 424 |
| Net profit | −115 | −62 | 116 | 7 | 99 | 29 | 13 | 657 | 904 | 1 459 | 758 | 206 | 2 049 | 2 834 | 2 098 | 1 928 | 1 346 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 | 562 | 558 | 1 375 | 2 048 | 1 044 | 2 059 | 2 291 | 2 934 | 4 176 | 5 259 | 3 189 | 5 155 | 8 362 | 8 199 | 5 871 | 6 359 |
| Equity | −10 | — | 43 | 50 | 149 | 134 | 148 | 329 | 625 | 1 084 | 1 042 | 847 | 897 | 1 130 | 3 228 | 4 156 | 4 502 |
| Long-term debt | 0 | 0 | 0 | 180 | 156 | 117 | 314 | 214 | 467 | 303 | 880 | 693 | 464 | 213 | 48 | 0 | 0 |
| Short-term debt | 58 | 634 | 514 | 1 144 | 1 742 | 793 | 1 597 | 1 748 | 1 842 | 2 790 | 3 337 | 1 649 | 3 794 | 7 019 | 4 922 | 1 715 | 1 856 |
| Total debt | 58 | 634 | 514 | 1 325 | 1 898 | 909 | 1 911 | 1 962 | 2 309 | 3 092 | 4 217 | 2 342 | 4 258 | 7 232 | 4 970 | 1 715 | 1 856 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Deputy Member | Deputy Member | 2015 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sirlee As | Company | 50.0% | 50.0% | 2024 |
Gejd As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Sørli | Deputy Member | 0 companies |
| Tomas Sørli | Chief Executive Officer | 0 companies |
| Knut Flor | Chairman | 0 companies |