| Revenue | NOK 2,7M | -6% |
| EBITDA | NOK 1,5M | +2% |
| Net profit | NOK -106K | -51% |
| Total assets | NOK 19,5M | -1% |
| Equity | NOK 6,2M | -2% |
| Employees | 0 | — |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 314 | 0 | 0 | 2 828 | 2 793 | 1 992 | 1 942 | 2 159 | 2 400 | 2 363 | 2 595 | 3 379 | 2 899 | 2 732 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 3 618 | 0 | 0 | 2 624 | 2 290 | 1 423 | 1 320 | 1 420 | 1 715 | 1 696 | 1 772 | 1 811 | 1 504 | 1 527 |
| Depreciation & amort. | −185 | −0 | −0 | −410 | −370 | −209 | −209 | −209 | −209 | −209 | −860 | −860 | −860 | −860 |
| EBIT | 3 433 | 0 | 0 | 2 214 | 1 920 | 1 214 | 1 111 | 1 211 | 1 505 | 1 487 | 912 | 951 | 644 | 667 |
| Net financials | −688 | 0 | 0 | −871 | −613 | −554 | −526 | −525 | −573 | −524 | −463 | −541 | −734 | −802 |
| Profit before tax | 2 746 | 0 | 0 | 1 343 | 1 307 | 659 | 585 | 686 | 932 | 963 | 449 | 409 | −90 | −136 |
| Tax | 763 | −0 | −0 | 363 | 283 | 124 | 95 | 107 | 205 | 212 | 99 | 90 | −20 | −30 |
| Net profit | 1 982 | 0 | 0 | 981 | 1 024 | 535 | 491 | 579 | 727 | 751 | 351 | 319 | −70 | −106 |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28 328 | — | — | 24 228 | 23 997 | 23 667 | 23 822 | 24 564 | 23 014 | 22 391 | 21 742 | 20 962 | 19 653 | 19 506 |
| Equity | 2 082 | — | — | 4 335 | 4 737 | 5 204 | 5 650 | 6 073 | 6 422 | 6 770 | 6 557 | 6 393 | 6 323 | 6 217 |
| Long-term debt | 0 | 0 | 0 | 18 978 | 17 374 | 16 524 | 16 055 | 16 193 | 15 454 | 14 631 | 14 304 | 13 654 | 13 008 | 12 442 |
| Short-term debt | 1 151 | 0 | 0 | 914 | 1 886 | 1 938 | 2 118 | 2 298 | 1 138 | 991 | 881 | 915 | 321 | 846 |
| Total debt | 26 245 | 0 | 0 | 19 892 | 19 260 | 18 462 | 18 172 | 18 491 | 16 592 | 15 621 | 15 184 | 14 569 | 13 329 | 13 289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sisa Invest As | Company | 50.0% | 50.0% | 2024 |
O.M. Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sivert Falck-Ytter Dæhlie | Chief Executive Officer | 0 companies |
| Bjørn Erlend Dæhlie | Chief Executive Officer | 0 companies |
| Ole Martin Almeli | Board of Directors | 0 companies |
| Vilde Falck-Ytter | Board of Directors | 0 companies |
| Magny Sofie Almeli | Chairman | 0 companies |