| Revenue | NOK 12,8M | +11% |
| EBITDA | NOK 1,2M | +81% |
| Net profit | NOK 764K | +96% |
| Total assets | NOK 5,1M | +20% |
| Equity | NOK 2,5M | +12% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 7 193 | 7 824 | 8 839 | 8 884 | 9 072 | 8 851 | 11 320 | 7 634 | 8 817 | 11 971 | 11 001 | 11 547 | 12 764 |
| Staff expenses | −0 | −2 671 | −2 853 | −3 148 | −3 353 | −3 694 | −3 758 | −4 244 | −3 067 | −3 478 | −4 592 | −4 055 | −4 049 | −4 289 |
| EBITDA | 0 | 487 | 522 | 799 | 531 | 201 | 156 | 898 | 142 | 335 | 517 | 578 | 645 | 1 170 |
| Depreciation & amort. | −0 | −145 | −158 | −217 | −211 | −149 | −137 | −212 | −208 | −344 | −323 | −303 | −261 | −244 |
| EBIT | 0 | 342 | 363 | 582 | 320 | 52 | 18 | 686 | −67 | −9 | 194 | 275 | 384 | 926 |
| Net financials | 0 | −12 | −12 | −7 | 4 | 6 | 4 | −41 | −22 | −31 | −29 | −17 | 19 | 43 |
| Profit before tax | 0 | 330 | 352 | 575 | 324 | 58 | 22 | 645 | −89 | −40 | 165 | 259 | 403 | 969 |
| Tax | −0 | 94 | 95 | 152 | 104 | 6 | −0 | 108 | −32 | −7 | 46 | 86 | 13 | 205 |
| Net profit | 0 | 235 | 256 | 423 | 220 | 52 | 22 | 537 | −57 | −33 | 119 | 173 | 390 | 764 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 147 | 2 289 | 2 912 | 2 913 | 3 118 | 3 172 | 4 389 | 4 006 | 4 368 | 4 443 | 4 381 | 4 220 | 5 067 |
| Equity | — | 880 | 1 136 | 1 459 | 1 680 | 1 731 | 1 753 | 2 290 | 2 233 | 2 006 | 2 126 | 2 099 | 2 269 | 2 533 |
| Long-term debt | 0 | 304 | 231 | 115 | 0 | 0 | 0 | 668 | 644 | 1 180 | 1 002 | 837 | 0 | 0 |
| Short-term debt | 0 | 964 | 921 | 1 338 | 1 234 | 1 387 | 1 419 | 1 432 | 1 129 | 1 182 | 1 315 | 1 446 | 1 951 | 2 534 |
| Total debt | 0 | 1 267 | 1 152 | 1 452 | 1 234 | 1 387 | 1 419 | 2 099 | 1 773 | 2 362 | 2 317 | 2 283 | 1 951 | 2 534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Deputy Member | Deputy Member | 2020 | — | — |
PJ Deputy Member | Deputy Member | 2022 | — | — |
RI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Liverten As | Company | 21.8% | 21.8% | 2024 |
Støvik Kjølstad As | Company | 12.0% | 12.0% | 2024 |
| Individual | 4.0% | 4.0% | 2024 | |
| Individual | 4.0% | 4.0% | 2024 | |
| Individual | 4.0% | 4.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2022 | |
Nordli Regnskap As | Company | 2.0% | 2.0% | 2024 |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| May-Helen Estil | Deputy Member | 0 companies |
| Per Joakim Winther | Deputy Member | 0 companies |
| Roy Inge Bergli | Chief Executive Officer | 0 companies |
| Siv Ellinor Aagård | Board of Directors | 0 companies |
| Øyvind Kveli | Deputy Chairman | 0 companies |
| Sunniva Live Nicolaisen | Board of Directors | 0 companies |
| Brit Melting | Board of Directors | 0 companies |
| Ann Elisabeth Lynum | Board of Directors | 0 companies |
| Alexander Støvik Kjølstad | Chairman | 0 companies |
| Bente Estil | Board of Directors | 0 companies |