| Revenue | NOK 172,6M | +9% |
| EBITDA | NOK 46,5M | +598% |
| Net profit | NOK 30,7M | +2830% |
| Total assets | NOK 149,6M | +16% |
| Equity | NOK 68M | +59% |
| Employees | 85 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 880 | 69 857 | 74 083 | 68 590 | 67 775 | 59 128 | 67 291 | 76 648 | 76 110 | 101 149 | 120 371 | 158 460 | 172 631 |
| Staff expenses | −22 683 | −27 615 | −32 359 | −39 491 | −39 145 | −34 574 | −32 799 | −39 471 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 11 244 | 14 962 | 7 973 | −695 | −2 554 | −1 886 | 5 440 | 5 360 | 9 580 | 22 656 | 27 512 | 6 666 | 46 528 |
| Depreciation & amort. | −4 596 | −4 495 | −4 859 | −2 805 | −3 522 | −3 460 | −3 362 | −3 972 | −2 446 | −2 211 | −4 216 | −5 676 | −7 664 |
| EBIT | 6 648 | 10 467 | 3 114 | −3 500 | −6 076 | −5 346 | 2 078 | 1 389 | 7 134 | 20 445 | 23 295 | 990 | 38 864 |
| Net financials | −696 | −319 | −31 | −308 | −357 | −319 | −416 | −1 971 | −1 307 | −290 | 127 | 355 | 466 |
| Profit before tax | 5 952 | 10 148 | 3 083 | −3 808 | −6 433 | −5 665 | 1 662 | −582 | 5 827 | 20 155 | 23 422 | 1 344 | 39 329 |
| Tax | 1 708 | 2 895 | 902 | −896 | −1 846 | −1 564 | 249 | 66 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 4 244 | 7 253 | 2 182 | −2 912 | −4 586 | −4 102 | 1 413 | −648 | 4 262 | 15 588 | 18 262 | 1 047 | 30 661 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47 264 | 49 600 | 47 812 | 44 010 | 39 292 | 40 683 | 39 423 | 36 351 | 41 354 | 65 518 | 86 302 | 129 182 | 149 562 |
| Equity | 10 245 | 17 498 | 17 680 | 14 767 | 10 181 | 13 081 | 14 495 | 13 847 | 18 109 | 29 817 | 41 736 | 42 782 | 67 985 |
| Long-term debt | 25 031 | 15 000 | 15 990 | 14 450 | 14 640 | 12 272 | 11 303 | 9 468 | 9 376 | 11 748 | 12 171 | 55 857 | 44 377 |
| Short-term debt | 11 988 | 17 102 | 14 142 | 14 793 | 14 471 | 15 329 | 13 626 | 13 036 | 13 869 | 23 954 | 32 395 | 30 544 | 37 199 |
| Total debt | 37 019 | 32 102 | 30 132 | 29 243 | 29 111 | 27 602 | 24 929 | 22 504 | 23 245 | 35 702 | 44 566 | 86 400 | 81 576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Trainor Group As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Martinsen | Chief Executive Officer | 0 companies |
| Lars Bratli | Chief Executive Officer | 0 companies |
| Eric Robert Jean-Claude Simon | Chairman | 0 companies |
| Martin Engstrøm Pedersen | Board of Directors | 0 companies |
| Rune Jensen | Chairman | 0 companies |
| Thibault Maurice Marcel Gousset | Board of Directors | 0 companies |
| Anne Claire Denuelle | Board of Directors | 0 companies |