| Revenue | NOK 138,7M | +126% |
| EBITDA | NOK 7,6M | +133% |
| Net profit | NOK 4,4M | +210% |
| Total assets | NOK 51,4M | +13% |
| Equity | NOK 23,3M | +2% |
| Employees | 11 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 992 | 0 | 0 | 29 354 | 12 344 | 25 809 | 23 217 | 55 840 | 45 409 | 68 290 | 48 104 | 66 602 | 61 274 | 138 735 |
| Staff expenses | −512 | −0 | −0 | −536 | −649 | −1 112 | −1 138 | −2 369 | −2 733 | −2 969 | −2 790 | −2 956 | −3 970 | −4 896 |
| EBITDA | 1 622 | 0 | 0 | 3 409 | 1 344 | 2 084 | 4 642 | 5 396 | 6 552 | 8 709 | 6 359 | 10 509 | 3 283 | 7 644 |
| Depreciation & amort. | −5 | −0 | −0 | −43 | −110 | −230 | −151 | −278 | −209 | −223 | −215 | −198 | −676 | −476 |
| EBIT | 1 617 | 0 | 0 | 3 365 | 1 233 | 1 854 | 4 491 | 5 119 | 6 343 | 8 486 | 6 143 | 10 311 | 2 607 | 7 168 |
| Net financials | −16 | 0 | 0 | 1 | −20 | −75 | −87 | −157 | −207 | 39 | −302 | −261 | −697 | −1 444 |
| Profit before tax | 1 601 | 0 | 0 | 3 366 | 1 213 | 1 779 | 4 403 | 4 962 | 6 136 | 8 525 | 5 841 | 10 049 | 1 910 | 5 724 |
| Tax | 445 | −0 | −0 | 909 | 326 | 462 | 1 061 | 1 146 | 1 352 | 1 877 | 1 295 | 2 229 | 473 | 1 278 |
| Net profit | 1 155 | 0 | 0 | 2 457 | 887 | 1 317 | 3 342 | 3 816 | 4 784 | 6 648 | 4 546 | 7 820 | 1 437 | 4 446 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 160 | — | — | 6 959 | 6 875 | 7 620 | 13 792 | 17 909 | 20 685 | 23 831 | 24 898 | 35 380 | 45 558 | 51 437 |
| Equity | 1 255 | — | — | 3 518 | 4 388 | 4 503 | 5 845 | 5 674 | 5 439 | 9 087 | 13 633 | 21 376 | 22 813 | 23 259 |
| Long-term debt | 0 | 0 | 0 | 11 | 1 492 | 1 495 | 4 329 | 883 | 48 | 3 299 | 2 915 | 6 655 | 17 017 | 20 852 |
| Short-term debt | 4 901 | 0 | 0 | 3 431 | 995 | 1 622 | 3 618 | 11 351 | 15 198 | 11 446 | 8 350 | 7 349 | 5 727 | 7 326 |
| Total debt | 4 905 | 0 | 0 | 3 442 | 2 487 | 3 117 | 7 947 | 12 235 | 15 246 | 14 744 | 11 265 | 14 004 | 22 745 | 28 178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sdb Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Gravdal | Deputy Member | 0 companies |
| Ståle Daae Børnes | Chairman | 0 companies |