| Revenue | NOK 4M | -4% |
| EBITDA | NOK 305K | +239% |
| Net profit | NOK 246K | +215% |
| Total assets | NOK 2,4M | +8% |
| Equity | NOK 2M | +14% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 494 | 1 754 | 1 676 | 2 188 | 2 120 | 2 569 | 3 397 | 3 324 | 3 710 | 4 079 | 3 994 | 3 473 | 3 586 | 3 747 | 3 991 | 4 167 | 4 002 |
| Staff expenses | −97 | −390 | −443 | −635 | −649 | −717 | −924 | −866 | −865 | −737 | −824 | −973 | −1 061 | −1 206 | −1 105 | −1 252 | −1 526 |
| EBITDA | 43 | 136 | 86 | 245 | 102 | 53 | 92 | 186 | 159 | 286 | 315 | 56 | 99 | 200 | 307 | 90 | 305 |
| Depreciation & amort. | −15 | −9 | −17 | −4 | −3 | −13 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 29 | 127 | 68 | 241 | 99 | 40 | 92 | 186 | 159 | 286 | 315 | 56 | 99 | 200 | 307 | 90 | 305 |
| Net financials | 1 | 4 | 4 | 5 | 7 | 5 | 4 | 3 | 4 | 3 | 6 | 6 | 5 | 6 | 11 | 10 | 10 |
| Profit before tax | 30 | 131 | 72 | 246 | 106 | 45 | 97 | 188 | 164 | 289 | 322 | 63 | 104 | 206 | 319 | 100 | 315 |
| Tax | 9 | 37 | 20 | 69 | 30 | 12 | 26 | 47 | 39 | 66 | 71 | 14 | 23 | 45 | 70 | 22 | 69 |
| Net profit | 21 | 94 | 52 | 177 | 76 | 33 | 71 | 141 | 124 | 223 | 251 | 49 | 81 | 161 | 248 | 78 | 246 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 409 | 578 | 521 | 774 | 808 | 886 | 1 035 | 1 192 | 1 494 | 1 696 | 1 592 | 1 511 | 1 648 | 1 870 | 2 178 | 2 241 | 2 418 |
| Equity | 121 | 215 | 268 | 445 | 521 | 554 | 625 | 766 | 890 | 959 | 1 093 | 1 142 | 1 223 | 1 384 | 1 632 | 1 710 | 1 955 |
| Long-term debt | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 3 | 3 | 5 | 1 | 1 | 0 | 0 | 12 | 11 | 0 |
| Short-term debt | 287 | 361 | 253 | 329 | 287 | 332 | 410 | 424 | 602 | 732 | 498 | 368 | 426 | 487 | 534 | 521 | 453 |
| Total debt | 287 | 363 | 254 | 329 | 287 | 332 | 410 | 427 | 604 | 737 | 500 | 369 | 426 | 487 | 546 | 531 | 462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wrin As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Wedel | Deputy Member | 0 companies |
| Martin Bøvre | Chairman | 0 companies |