| Revenue | NOK 1,6M | +0% |
| EBITDA | NOK 1,5M | +1% |
| Net profit | NOK 446K | +1% |
| Total assets | NOK 9,2M | +6% |
| Equity | NOK 3,6M | +14% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 402 | 694 | 694 | 694 | 694 | 694 | 814 | 844 | 874 | 979 | 1 610 | 1 600 | 1 600 | 1 600 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −196 | 317 | 655 | 642 | 642 | 519 | 641 | 561 | 785 | 677 | 910 | 1 440 | 1 410 | 1 451 | 1 470 |
| Depreciation & amort. | −45 | −272 | −272 | −272 | −401 | −401 | −401 | −401 | −431 | −490 | −608 | −666 | −668 | −668 | −668 |
| EBIT | −241 | 46 | 383 | 370 | 240 | 118 | 239 | 160 | 354 | 187 | 302 | 774 | 742 | 782 | 802 |
| Net financials | −42 | −225 | −196 | −169 | −134 | −113 | −97 | −84 | −83 | −144 | −129 | −112 | −150 | −127 | −135 |
| Profit before tax | −283 | −179 | 187 | 202 | 106 | 5 | 142 | 76 | 271 | 43 | 173 | 662 | 592 | 655 | 667 |
| Tax | −0 | −0 | −0 | 55 | 36 | 47 | 81 | 65 | 103 | 65 | 80 | 205 | 195 | 214 | 221 |
| Net profit | −283 | −179 | 187 | 146 | 71 | −42 | 61 | 10 | 168 | −22 | 93 | 457 | 397 | 442 | 446 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 425 | 4 964 | 5 761 | 5 945 | 5 583 | 5 336 | 5 232 | 5 198 | 5 377 | 7 367 | 7 530 | 8 222 | 8 477 | 8 621 | 9 180 |
| Equity | — | 538 | 1 343 | 1 490 | 1 560 | 1 519 | 1 580 | 1 590 | 1 758 | 1 736 | 1 830 | 2 286 | 2 683 | 3 125 | 3 571 |
| Long-term debt | 3 474 | 4 391 | 4 245 | 4 099 | 3 915 | 3 732 | 3 540 | 3 339 | 3 133 | 4 355 | 5 595 | 5 674 | 5 539 | 5 213 | 5 318 |
| Short-term debt | 1 235 | 35 | 123 | 322 | 108 | 85 | 112 | 269 | 485 | 1 276 | 106 | 261 | 255 | 283 | 291 |
| Total debt | 4 709 | 4 426 | 4 418 | 4 455 | 4 023 | 3 817 | 3 652 | 3 608 | 3 618 | 5 631 | 5 701 | 5 935 | 5 793 | 5 496 | 5 608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schia Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Margit Schia | Deputy Member | 0 companies |
| Eilef Halvor Schia | Chairman | 0 companies |