| Revenue | NOK 44,2M | +4% |
| EBITDA | NOK 6,5M | -31% |
| Net profit | NOK 4,1M | -35% |
| Total assets | NOK 22,9M | -3% |
| Equity | NOK 6,4M | -31% |
| Employees | 8 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 20 | 32 | 0 | 30 | 6 590 | 17 737 | 20 832 | 16 720 | 18 636 | 23 249 | 29 007 | 31 170 | 35 275 | 42 403 | 44 202 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −922 | −834 | −1 536 | −2 260 | −1 965 | −2 635 | −3 916 | −5 163 | −4 668 | −5 485 | −6 936 |
| EBITDA | −3 | −63 | −22 | −14 | −25 | −49 | −1 647 | 2 052 | −26 | 1 162 | 1 571 | 2 816 | 4 069 | 4 122 | 5 546 | 9 454 | 6 519 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −193 | −203 | −366 | −643 | −770 | −1 139 | −1 476 | −1 494 | −1 340 | −1 685 | −1 630 |
| EBIT | −3 | −63 | −22 | −14 | −25 | −49 | −1 840 | 1 849 | −392 | 519 | 802 | 1 677 | 2 593 | 2 628 | 4 206 | 7 769 | 4 889 |
| Net financials | −32 | −90 | 0 | 0 | 0 | 0 | −40 | 226 | −61 | −217 | −424 | −354 | −156 | −214 | −376 | 229 | 307 |
| Profit before tax | −35 | −152 | −22 | −13 | −25 | −49 | −1 880 | 2 075 | −453 | 302 | 378 | 1 323 | 2 436 | 2 414 | 3 830 | 7 998 | 5 196 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −465 | 550 | −84 | 80 | 87 | 291 | 541 | 527 | 847 | 1 763 | 1 143 |
| Net profit | −35 | −152 | −22 | −13 | −25 | −49 | −1 415 | 1 525 | −369 | 222 | 291 | 1 032 | 1 895 | 1 887 | 2 983 | 6 235 | 4 053 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 165 | 137 | 116 | 112 | 87 | 576 | 4 601 | 9 339 | 10 991 | 10 397 | 10 698 | 9 244 | 12 388 | 12 409 | 20 330 | 23 671 | 22 939 |
| Equity | 65 | −87 | −109 | −122 | −147 | 524 | 1 109 | 2 634 | 2 264 | 2 487 | 2 778 | 3 810 | 3 205 | 4 299 | 5 837 | 9 303 | 6 408 |
| Long-term debt | 0 | 0 | 0 | 220 | 220 | 0 | 1 900 | 2 648 | 4 440 | 5 062 | 4 250 | 2 594 | 3 809 | 3 271 | 2 481 | 4 594 | 4 608 |
| Short-term debt | 0 | 4 | 5 | 14 | 14 | 52 | 1 592 | 4 058 | 4 286 | 2 848 | 3 671 | 2 840 | 5 374 | 4 839 | 12 012 | 9 775 | 11 923 |
| Total debt | 100 | 224 | 225 | 234 | 234 | 52 | 3 492 | 6 706 | 8 727 | 7 910 | 7 921 | 5 434 | 9 183 | 8 110 | 14 493 | 14 369 | 16 532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØT Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xlc Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øystein Thoresen | Chief Executive Officer | 0 companies |
| Mads Kverneland | Chairman | 0 companies |
| Dick Tjørswaag Vaule | Board of Directors | 0 companies |
| Johannes Helland | Board of Directors | 0 companies |