| Revenue | NOK 3,2M | +3% |
| EBITDA | NOK 2,9M | +12% |
| Net profit | NOK 514K | +109% |
| Total assets | NOK 24,6M | +1% |
| Equity | NOK -419K | +55% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 1 725 | 1 766 | 1 595 | 1 524 | 1 853 | 1 881 | 2 480 | 2 483 | 2 722 | 2 687 | 2 794 | 2 888 | 3 119 | 3 211 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 12 | 674 | 1 179 | 1 334 | 1 304 | 1 640 | 586 | 959 | 1 949 | 2 274 | 2 057 | 1 995 | 2 266 | 2 583 | 2 899 |
| Depreciation & amort. | −7 | −356 | −358 | −375 | −345 | −343 | −377 | −486 | −483 | −483 | −482 | −435 | −435 | −398 | −357 |
| EBIT | 6 | 318 | 821 | 959 | 959 | 1 297 | 209 | 473 | 1 466 | 1 791 | 1 575 | 1 560 | 1 832 | 2 186 | 2 542 |
| Net financials | −29 | −751 | −689 | −632 | −569 | −487 | −523 | −703 | −726 | −1 002 | −855 | −914 | −1 102 | −7 768 | −1 882 |
| Profit before tax | −24 | −433 | 132 | 326 | 390 | 810 | −314 | −230 | 740 | 789 | 720 | 646 | 730 | −5 582 | 660 |
| Tax | −0 | −0 | −0 | −0 | 114 | 184 | 54 | −55 | 156 | 174 | 159 | 142 | 161 | 145 | 146 |
| Net profit | −24 | −433 | 132 | 326 | 275 | 627 | −368 | −175 | 584 | 616 | 561 | 504 | 569 | −5 727 | 514 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 133 | 18 212 | 17 639 | 17 208 | 16 993 | 16 864 | 23 084 | 22 209 | 26 672 | 26 471 | 25 819 | 27 346 | 26 971 | 24 228 | 24 561 |
| Equity | 3 576 | 3 143 | 3 275 | 3 601 | 3 876 | 4 503 | 4 135 | 3 361 | 3 944 | 3 760 | 3 721 | 4 225 | 4 794 | −933 | −419 |
| Long-term debt | 0 | 0 | 13 832 | 13 043 | 12 576 | 12 088 | 17 708 | 18 089 | 22 488 | 21 619 | 21 546 | 22 676 | 21 802 | 24 441 | 23 914 |
| Short-term debt | 111 | 669 | 532 | 564 | 541 | 273 | 1 241 | 759 | 240 | 1 092 | 552 | 445 | 375 | 720 | 1 066 |
| Total debt | 14 557 | 15 069 | 14 364 | 13 607 | 13 117 | 12 361 | 18 949 | 18 849 | 22 728 | 22 711 | 22 098 | 23 121 | 22 177 | 25 161 | 24 980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Deputy Member | Deputy Member | 2010 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HO Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moserabben As | Company | 50.0% | 50.0% | 2022 |
Sandhaug As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marit Lien | Deputy Member | 0 companies |
| Rune Sandhaug | Chief Executive Officer | 0 companies |
| Hans Ola Sandhaug | Deputy Member | 0 companies |
| Jørn Morten Kirkeby | Chairman | 0 companies |