| Revenue | NOK 14,1M | +12% |
| EBITDA | NOK 12,2M | +12% |
| Net profit | NOK 8,5M | +32% |
| Total assets | NOK 87,4M | +2% |
| Equity | NOK 74,7M | +0% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 391 | 9 575 | 9 959 | 10 351 | 10 697 | 10 839 | 11 063 | 11 210 | 11 346 | 11 556 | 12 565 | 14 115 |
| Staff expenses | −0 | −65 | −65 | −16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 6 928 | 9 026 | 9 150 | 9 361 | 9 861 | 10 280 | 9 783 | 9 642 | 9 718 | 10 147 | 10 884 | 12 189 |
| Depreciation & amort. | −3 166 | −5 153 | −5 169 | −5 173 | −5 196 | −5 196 | −5 223 | −5 209 | −5 209 | −5 209 | −3 291 | −2 042 |
| EBIT | 3 763 | 3 873 | 3 982 | 4 187 | 4 664 | 5 084 | 4 560 | 4 432 | 4 509 | 4 937 | 7 593 | 10 148 |
| Net financials | −2 311 | −3 633 | −3 545 | −9 633 | −2 045 | −2 069 | −2 537 | −2 088 | −89 | 173 | 651 | 759 |
| Profit before tax | 1 451 | 240 | 437 | −5 446 | 2 619 | 3 015 | 2 023 | 2 344 | 4 420 | 5 110 | 8 244 | 10 907 |
| Tax | 392 | 65 | 107 | −1 313 | 651 | 731 | 450 | 516 | 975 | 1 124 | 1 814 | 2 399 |
| Net profit | 1 059 | 175 | 331 | −4 133 | 1 968 | 2 284 | 1 573 | 1 828 | 3 445 | 3 986 | 6 430 | 8 507 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 97 549 | 94 683 | 91 820 | 85 992 | 88 028 | 83 434 | 87 734 | 82 437 | 84 683 | 91 222 | 85 415 | 87 379 |
| Equity | 23 089 | 23 265 | 20 095 | 15 962 | 17 930 | 10 215 | 11 068 | 12 896 | 77 271 | 75 221 | 74 528 | 74 682 |
| Long-term debt | 70 712 | 70 702 | 67 536 | 69 000 | 69 000 | 67 922 | 66 771 | 67 316 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 748 | 716 | 4 189 | 1 030 | 1 098 | 5 298 | 9 896 | 2 225 | 7 412 | 16 001 | 10 887 | 12 697 |
| Total debt | 74 460 | 71 418 | 71 725 | 70 030 | 70 098 | 73 219 | 76 666 | 69 541 | 7 412 | 16 001 | 10 887 | 12 697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Contact Person | Contact Person | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Asset Buyout Partners As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Berg-Johnsen | Contact Person | 0 companies |
| William Wardman Wittusen | Chairman | 0 companies |
| Karl Otto Eidem | Board of Directors | 0 companies |
| Erik Evjen | Board of Directors | 0 companies |