| Revenue | NOK 321K | -3% |
| EBITDA | NOK 180K | -17% |
| Net profit | NOK 58K | -35% |
| Total assets | NOK 2,6M | -4% |
| Equity | NOK 1,2M | +5% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 179 | 174 | 188 | 275 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 309 | 329 | 321 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −4 | 100 | 50 | 90 | 203 | 239 | 211 | 236 | 214 | 229 | 216 | 177 | 218 | 218 | 180 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −4 | 100 | 50 | 90 | 203 | 239 | 211 | 236 | 214 | 229 | 216 | 177 | 218 | 218 | 180 |
| Net financials | −19 | −96 | −87 | −78 | −109 | −96 | −91 | −90 | −81 | −74 | −65 | −58 | −72 | −103 | −106 |
| Profit before tax | −23 | 3 | −37 | 13 | 94 | 142 | 121 | 146 | 133 | 155 | 151 | 119 | 146 | 115 | 74 |
| Tax | −0 | −0 | −0 | −0 | 14 | 38 | 30 | 35 | 31 | 34 | 33 | 26 | 32 | 25 | 16 |
| Net profit | −23 | 3 | −37 | 13 | 80 | 104 | 90 | 111 | 103 | 121 | 118 | 93 | 114 | 90 | 58 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 111 | 1 861 | 1 762 | 1 715 | 2 582 | 2 625 | 2 640 | 2 686 | 2 630 | 2 653 | 2 681 | 2 675 | 2 704 | 2 715 | 2 598 |
| Equity | 187 | 190 | 153 | 165 | 245 | 349 | 439 | 550 | 653 | 774 | 892 | 985 | 1 099 | 1 189 | 1 247 |
| Long-term debt | 0 | 1 638 | 1 587 | 1 531 | 2 134 | 2 063 | 1 987 | 1 909 | 1 828 | 1 741 | 1 649 | 1 552 | 1 459 | 1 375 | 1 290 |
| Short-term debt | 231 | 34 | 22 | 19 | 203 | 213 | 214 | 227 | 149 | 138 | 140 | 138 | 146 | 151 | 62 |
| Total debt | 1 924 | 1 671 | 1 609 | 1 550 | 2 337 | 2 276 | 2 201 | 2 136 | 1 977 | 1 879 | 1 789 | 1 690 | 1 605 | 1 526 | 1 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Deputy Member | Deputy Member | 2017 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grûner Gruppen As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Harald Tisthamar | Deputy Member | 0 companies |
| Andre Tisthamar | Chief Executive Officer | 0 companies |