| Revenue | NOK 60,7M | -26% |
| EBITDA | NOK -7,8M | -159% |
| Net profit | NOK -7,3M | -158% |
| Total assets | NOK 24,2M | +11% |
| Equity | NOK -437K | -106% |
| Employees | 20 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 115 | 12 869 | 30 156 | 28 716 | 36 309 | 31 930 | 33 733 | 39 311 | 38 818 | 51 142 | 41 958 | 70 927 | 71 193 | 81 572 | 60 724 |
| Staff expenses | −1 600 | −3 912 | −5 862 | −7 808 | −8 790 | −8 273 | −8 314 | −8 862 | −10 646 | −13 453 | −13 442 | −15 924 | −16 864 | −16 801 | −17 181 |
| EBITDA | 810 | 740 | 3 097 | 2 542 | 1 896 | 2 619 | 1 225 | 1 089 | 2 319 | 2 712 | −1 339 | 3 716 | 2 443 | −3 023 | −7 828 |
| Depreciation & amort. | −111 | −463 | −575 | −731 | −951 | −849 | −740 | −723 | −557 | −357 | −316 | −332 | −357 | −362 | −487 |
| EBIT | 699 | 277 | 2 522 | 1 811 | 945 | 1 771 | 484 | 366 | 1 762 | 2 356 | −1 655 | 3 384 | 2 086 | −3 385 | −8 316 |
| Net financials | −35 | −185 | −216 | −181 | −236 | −149 | −106 | −242 | −240 | −84 | −70 | −20 | −41 | −231 | −739 |
| Profit before tax | 664 | 92 | 2 306 | 1 630 | 709 | 1 622 | 378 | 124 | 1 522 | 2 272 | −1 724 | 3 364 | 2 044 | −3 615 | −9 054 |
| Tax | 183 | 29 | 645 | 427 | 193 | 416 | 80 | 14 | 325 | 500 | −377 | 742 | 450 | −795 | −1 766 |
| Net profit | 481 | 63 | 1 660 | 1 203 | 516 | 1 205 | 298 | 109 | 1 197 | 1 772 | −1 347 | 2 623 | 1 595 | −2 820 | −7 288 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 666 | 6 756 | 11 373 | 14 198 | 12 195 | 13 149 | 13 731 | 13 574 | 15 120 | 18 849 | 17 171 | 29 161 | 23 687 | 21 851 | 24 228 |
| Equity | 1 281 | 1 344 | 3 004 | 4 207 | 4 723 | 4 928 | 5 226 | 5 335 | 6 532 | 8 304 | 6 956 | 8 579 | 9 674 | 6 854 | −437 |
| Long-term debt | 2 601 | 2 723 | 3 715 | 3 775 | 3 433 | 2 427 | 3 575 | 2 651 | 2 691 | 2 550 | 626 | 1 293 | 755 | 0 | 1 000 |
| Short-term debt | 1 784 | 2 689 | 4 654 | 6 217 | 4 040 | 5 794 | 4 931 | 5 587 | 5 897 | 7 995 | 9 589 | 19 289 | 13 258 | 14 997 | 23 665 |
| Total debt | 4 385 | 5 412 | 8 370 | 9 992 | 7 472 | 8 221 | 8 506 | 8 239 | 8 588 | 10 545 | 10 215 | 20 582 | 14 013 | 14 997 | 24 665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hernes As | Company | 50.0% | 50.0% | 2024 |
Vik Maskin As | Company | 40.0% | 40.0% | 2024 |
S. Skogly As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Skogly | Chief Executive Officer | 0 companies |
| Johnny Vik | Board of Directors | 0 companies |
| Inger Åse Brandal Hernes | Board of Directors | 0 companies |
| Torstein Vik | Board of Directors | 0 companies |
| Vidar Vik | Board of Directors | 0 companies |
| Per Inge Henriksen | Chairman | 0 companies |
| Jon Petter Hernes | Board of Directors | 0 companies |