| Revenue | NOK 6,8M | +4% |
| EBITDA | NOK 1,1M | +4433% |
| Net profit | NOK -155K | +91% |
| Total assets | NOK 7,1M | +16% |
| Equity | NOK 1,1M | -12% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 150 | 366 | 737 | 2 299 | 4 763 | 4 331 | 5 031 | 6 195 | 6 520 | 6 798 |
| Staff expenses | −87 | −2 988 | −50 | −1 336 | −607 | −2 309 | −2 014 | −3 676 | −3 447 | −4 272 | −2 801 |
| EBITDA | −878 | −3 819 | −162 | −1 100 | 548 | 47 | 855 | 90 | 388 | −25 | 1 065 |
| Depreciation & amort. | −0 | −0 | −0 | −313 | −313 | −456 | −780 | −1 080 | −1 482 | −1 625 | −1 110 |
| EBIT | −878 | −3 819 | −162 | −1 413 | 235 | −409 | 75 | −990 | −1 094 | −1 650 | −45 |
| Net financials | 0 | −15 | −78 | −89 | −96 | −95 | −154 | −42 | −36 | −54 | −110 |
| Profit before tax | −878 | −3 834 | −240 | −1 501 | 139 | −504 | −78 | −1 031 | −1 130 | −1 704 | −155 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −878 | −3 834 | −240 | −1 501 | 139 | −504 | −78 | −1 031 | −1 130 | −1 704 | −155 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 667 | 512 | 1 125 | 684 | 2 137 | 5 667 | 6 399 | 6 392 | 8 459 | 6 161 | 7 126 |
| Equity | −278 | −3 512 | −3 752 | −5 224 | −4 545 | −1 974 | 1 635 | 855 | 2 994 | 1 291 | 1 136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 378 | 299 | 290 | 311 | 460 |
| Short-term debt | 945 | 4 024 | 4 877 | 5 908 | 6 682 | 7 642 | 4 386 | 5 238 | 5 174 | 4 559 | 5 530 |
| Total debt | 945 | 4 024 | 4 877 | 5 908 | 6 682 | 7 642 | 4 764 | 5 537 | 5 465 | 4 870 | 5 990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
RW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Glesaaen Consult As | Company | 22.8% | 22.8% | 2024 |
Plus Partner As | Company | 22.8% | 22.8% | 2024 |
Bcon Services As | Company | 22.7% | 22.7% | 2024 |
Scharinco As | Company | 8.2% | 8.2% | 2024 |
Stevning Holding As | Company | 6.2% | 6.2% | 2024 |
| Individual | 4.1% | 4.1% | 2024 | |
Roland Galli Consulting As | Company | 2.9% | 2.9% | 2024 |
| Individual | 2.3% | 2.3% | 2023 | |
Hrm Solutions As | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Glesaaen | Chief Executive Officer | 0 companies |
| Ragnar Wathne Bryne | Chief Executive Officer | 0 companies |
| Tom Scharning | Chairman | 0 companies |
| Torgeir Johannessen | Chairman | 0 companies |
| Geir Edvardsen | Board of Directors | 0 companies |
| Nina Solbakken | Board of Directors | 0 companies |
| Ragnar Bryne | Chairman | 0 companies |