| Revenue | NOK 364K | -30% |
| EBITDA | NOK 113K | -66% |
| Net profit | NOK -164K | -415% |
| Total assets | NOK 2,8M | -10% |
| Equity | NOK 545K | -23% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 315 | 380 | 387 | 393 | 401 | 409 | 420 | 435 | 440 | 456 | 463 | 470 | 493 | 523 | 364 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 182 | 278 | 347 | 355 | 362 | 322 | 368 | 380 | 397 | 403 | 397 | 420 | 325 | 334 | 332 | 113 |
| Depreciation & amort. | −78 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 | −117 |
| EBIT | 104 | 161 | 230 | 238 | 245 | 205 | 251 | 263 | 280 | 286 | 280 | 303 | 209 | 217 | 215 | −4 |
| Net financials | −134 | −219 | −210 | −217 | −221 | −199 | −116 | −110 | −99 | −92 | −95 | −88 | −99 | −125 | −148 | −165 |
| Profit before tax | −30 | −58 | 20 | 21 | 24 | 6 | 136 | 153 | 181 | 194 | 185 | 216 | 110 | 92 | 67 | −168 |
| Tax | −10 | −16 | 6 | 6 | 5 | 2 | 32 | 36 | 41 | 42 | 41 | 47 | 24 | 20 | 15 | −4 |
| Net profit | −20 | −42 | 15 | 15 | 18 | 4 | 104 | 118 | 140 | 151 | 144 | 168 | 86 | 72 | 52 | −164 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 250 | 4 192 | 4 167 | 4 144 | 4 013 | 3 500 | 3 507 | 3 251 | 3 265 | 3 070 | 3 006 | 2 969 | 3 134 | 3 150 | 3 082 | 2 783 |
| Equity | 589 | 547 | 561 | 576 | 595 | 599 | 703 | 657 | 657 | 658 | 662 | 500 | 586 | 657 | 709 | 545 |
| Long-term debt | 3 631 | 3 611 | 3 569 | 3 529 | 3 381 | 2 867 | 2 783 | 2 380 | 2 393 | 2 181 | 2 123 | 2 208 | 2 421 | 2 339 | 2 270 | 2 221 |
| Short-term debt | 29 | 34 | 36 | 39 | 37 | 34 | 21 | 214 | 216 | 231 | 221 | 261 | 127 | 154 | 103 | 16 |
| Total debt | 3 661 | 3 645 | 3 605 | 3 568 | 3 419 | 2 901 | 2 804 | 2 594 | 2 609 | 2 412 | 2 344 | 2 469 | 2 548 | 2 492 | 2 373 | 2 237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arva Investering As | Company | 50.0% | 50.0% | 2024 |
Mova Investering As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arve Eide Vaule | Chief Executive Officer | 0 companies |
| Pål Løndalen | Chief Executive Officer | 0 companies |
| Gunvor Anita Byrkjedal Kleppa | Chairman | 0 companies |
| Anne Refsnes | Board of Directors | 0 companies |
| Morten Eide Vaule | Chairman | 0 companies |