| Revenue | NOK 11,3M | +76% |
| EBITDA | NOK 5,9M | +2183% |
| Net profit | NOK 4,6M | +3389% |
| Total assets | NOK 6,7M | +121% |
| Equity | NOK 1,8M | +45% |
| Employees | 11 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 5 717 | 6 589 | 5 509 | 5 683 | 5 132 | 5 751 | 7 718 | 6 514 | 6 940 | 7 746 | 6 938 | 7 873 | 7 272 | 6 404 | 11 273 |
| Staff expenses | −0 | −753 | −836 | −756 | −920 | −1 120 | −1 198 | −1 234 | −1 436 | −1 185 | −1 209 | −1 102 | −1 128 | −1 472 | −1 439 | −1 435 |
| EBITDA | −0 | 1 052 | 555 | 669 | 403 | 657 | 967 | 716 | 997 | 1 310 | 1 588 | 1 444 | 1 471 | 169 | 258 | 5 895 |
| Depreciation & amort. | −0 | −34 | −30 | −106 | −82 | −82 | −82 | −82 | −58 | −50 | −54 | −61 | −64 | −92 | −114 | −110 |
| EBIT | −0 | 1 017 | 525 | 563 | 320 | 574 | 884 | 634 | 939 | 1 260 | 1 533 | 1 383 | 1 407 | 77 | 144 | 5 785 |
| Net financials | 0 | 23 | −9 | 5 | 6 | 19 | 19 | 4 | 4 | 7 | 19 | 3 | 3 | 8 | 24 | 67 |
| Profit before tax | 0 | 1 041 | 516 | 568 | 326 | 593 | 904 | 638 | 943 | 1 267 | 1 552 | 1 387 | 1 410 | 85 | 168 | 5 852 |
| Tax | −0 | 289 | 145 | 159 | 89 | 160 | 242 | 159 | 226 | 292 | 342 | 305 | 310 | 19 | 37 | 1 294 |
| Net profit | 0 | 752 | 371 | 410 | 237 | 433 | 662 | 479 | 717 | 975 | 1 211 | 1 082 | 1 100 | 66 | 131 | 4 558 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 3 869 | 2 206 | 2 232 | 2 345 | 2 867 | 3 326 | 2 013 | 2 848 | 3 381 | 4 340 | 4 545 | 3 195 | 2 368 | 3 014 | 6 672 |
| Equity | 103 | 359 | 730 | 1 140 | 1 376 | 1 810 | 471 | 950 | 1 167 | 1 642 | 1 853 | 2 934 | 1 534 | 1 601 | 1 231 | 1 789 |
| Long-term debt | 0 | 2 353 | 364 | 78 | 54 | 39 | 24 | 10 | 2 | 2 | 0 | 0 | 0 | 0 | 37 | 33 |
| Short-term debt | 0 | 1 157 | 1 112 | 1 014 | 915 | 1 019 | 2 831 | 1 053 | 1 679 | 1 737 | 2 487 | 1 610 | 1 660 | 767 | 1 746 | 4 849 |
| Total debt | 0 | 3 511 | 1 476 | 1 092 | 969 | 1 057 | 2 855 | 1 063 | 1 682 | 1 739 | 2 487 | 1 610 | 1 660 | 767 | 1 783 | 4 882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Navi As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Grønvold | Deputy Member | 0 companies |
| Ivan Skogheim | Chairman | 0 companies |