| Revenue | NOK 15,4M | +8% |
| EBITDA | NOK 363K | +69% |
| Net profit | NOK 1K | +102% |
| Total assets | NOK 4,2M | -11% |
| Equity | NOK 1,1M | +0% |
| Employees | 11 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 154 | 13 090 | 11 311 | 10 733 | 11 004 | 12 040 | 9 484 | 6 667 | 9 558 | 8 948 | 8 437 | 10 576 | 13 957 | 14 207 | 15 353 |
| Staff expenses | −1 773 | −4 103 | −4 529 | −4 414 | −4 060 | −4 054 | −3 795 | −2 950 | −3 979 | −4 150 | −3 267 | −4 104 | −4 638 | −5 452 | −5 698 |
| EBITDA | 17 | 178 | 223 | 167 | 204 | 297 | 410 | 171 | 722 | 448 | 261 | 606 | 332 | 215 | 363 |
| Depreciation & amort. | −2 | −31 | −31 | −44 | −52 | −66 | −126 | −110 | −101 | −84 | −104 | −44 | −50 | −44 | −68 |
| EBIT | 16 | 147 | 192 | 123 | 152 | 231 | 284 | 61 | 621 | 364 | 157 | 562 | 282 | 171 | 295 |
| Net financials | −3 | −36 | −25 | −53 | −47 | −142 | −199 | −180 | −220 | −229 | −193 | −231 | −216 | −289 | −293 |
| Profit before tax | 12 | 110 | 167 | 70 | 105 | 89 | 85 | −120 | 401 | 135 | −35 | 331 | 66 | −119 | 2 |
| Tax | 6 | 63 | 58 | 37 | 49 | −0 | −0 | −0 | 55 | −16 | −8 | 73 | 15 | −30 | 0 |
| Net profit | 6 | 47 | 109 | 33 | 56 | 89 | 85 | −120 | 346 | 150 | −27 | 258 | 52 | −88 | 1 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 325 | 2 381 | 2 609 | 2 955 | 2 608 | 3 254 | 2 696 | 2 282 | 2 667 | 2 994 | 2 868 | 3 338 | 3 928 | 4 762 | 4 240 |
| Equity | 106 | 153 | 262 | 295 | 351 | 440 | 525 | 405 | 751 | 922 | 874 | 1 132 | 1 184 | 1 095 | 1 097 |
| Long-term debt | 0 | 0 | 339 | 612 | 485 | 348 | 465 | 276 | 271 | 487 | 316 | 242 | 222 | 372 | 266 |
| Short-term debt | 2 219 | 1 799 | 2 009 | 2 049 | 1 772 | 2 466 | 1 706 | 1 600 | 1 645 | 1 585 | 1 678 | 1 964 | 2 523 | 3 295 | 2 877 |
| Total debt | 2 219 | 2 228 | 2 348 | 2 660 | 2 257 | 2 814 | 2 171 | 1 876 | 1 916 | 2 071 | 1 994 | 2 206 | 2 745 | 3 667 | 3 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eidskog Invest As | Company | 85.0% | 85.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Ingvar Delviken | Chief Executive Officer | 0 companies |
| Erik Nilssen | Chairman | 0 companies |
| Jo Inge Haugaløkken | Board of Directors | 0 companies |
| Carl Robert Ljøner | Board of Directors | 0 companies |
| Tom Tomai | Board of Directors | 0 companies |