| Revenue | NOK 1,7M | +122% |
| EBITDA | NOK 1,5M | +170% |
| Net profit | NOK 868K | +1424% |
| Total assets | NOK 16,2M | -1% |
| Equity | NOK 7M | +14% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 261 | 447 | 467 | 414 | 397 | 377 | 583 | 606 | 606 | 556 | 707 | 775 | 1 723 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 30 | 202 | 341 | 353 | 296 | 290 | 251 | 423 | 498 | 395 | 313 | 461 | 555 | 1 496 |
| Depreciation & amort. | −5 | −22 | −44 | −57 | −57 | −52 | −36 | −39 | −27 | −27 | −27 | −40 | −24 | −38 |
| EBIT | 25 | 180 | 297 | 296 | 239 | 237 | 215 | 384 | 471 | 368 | 286 | 421 | 531 | 1 458 |
| Net financials | −56 | −137 | −255 | −228 | −195 | −177 | −176 | −291 | −233 | −183 | −244 | −547 | −597 | −423 |
| Profit before tax | −31 | 42 | 41 | 68 | 45 | 60 | 40 | 93 | 238 | 185 | 42 | −126 | −66 | 1 035 |
| Tax | −11 | 12 | 11 | 18 | 11 | 15 | 10 | 20 | 52 | 41 | 9 | 18 | −0 | 167 |
| Net profit | −19 | 30 | 30 | 50 | 33 | 45 | 30 | 72 | 186 | 144 | 33 | −145 | −66 | 868 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 649 | 6 582 | 10 404 | 10 461 | 10 305 | 10 259 | 10 786 | 14 610 | 14 740 | 14 733 | 11 796 | 16 419 | 16 365 | 16 183 |
| Equity | 1 171 | 1 201 | 1 231 | 1 281 | 1 314 | 1 359 | 1 389 | 1 462 | 6 147 | 6 292 | 6 324 | 6 180 | 6 114 | 6 982 |
| Long-term debt | 2 421 | 5 318 | 9 127 | 9 058 | 8 910 | 8 808 | 9 357 | 13 101 | 8 523 | 8 333 | 5 386 | 10 130 | 10 158 | 0 |
| Short-term debt | 58 | 63 | 45 | 122 | 82 | 92 | 39 | 47 | 70 | 109 | 85 | 110 | 93 | 84 |
| Total debt | 2 479 | 5 381 | 9 173 | 9 180 | 8 991 | 8 899 | 9 396 | 13 148 | 8 593 | 8 442 | 5 471 | 10 239 | 10 251 | 9 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bighouse As | Company | 33.3% | 33.3% | 2022 |
GL SKIPSREGNSKAP AS | Company | 33.3% | 33.3% | 2022 |
R Robberstad Holding As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Marte Isotalo | Deputy Member | 0 companies |
| Jaakko Sakari Isotalo | Chairman | 0 companies |
| Richard Robberstad | Board of Directors | 0 companies |