| Revenue | NOK 43,2M | -2% |
| EBITDA | NOK 2,4M | -6% |
| Net profit | NOK 458K | -36% |
| Total assets | NOK 28,2M | +33% |
| Equity | NOK 1,8M | +412% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 962 | 2 501 | 6 338 | 5 255 | 9 595 | 20 596 | 18 169 | 37 165 | 43 975 | 43 223 |
| Staff expenses | −1 294 | −2 709 | −2 713 | −3 222 | −2 918 | −3 802 | −4 687 | −5 467 | −6 759 | −8 528 |
| EBITDA | −1 241 | −2 694 | 121 | −2 792 | −131 | 2 259 | −2 617 | 1 720 | 2 516 | 2 375 |
| Depreciation & amort. | −140 | −300 | −95 | −95 | −184 | −543 | −415 | −511 | −1 002 | −1 146 |
| EBIT | −1 381 | −2 994 | 26 | −2 887 | −315 | 1 716 | −3 032 | 1 209 | 1 515 | 1 229 |
| Net financials | −0 | −188 | −617 | −320 | −418 | −304 | −485 | −525 | −541 | −641 |
| Profit before tax | −1 381 | −3 182 | −591 | −3 207 | −733 | 1 412 | −3 517 | 684 | 973 | 587 |
| Tax | −0 | −0 | −2 366 | −806 | −185 | 311 | −868 | 23 | 254 | 129 |
| Net profit | −1 381 | −3 182 | 1 774 | −2 401 | −547 | 1 101 | −2 649 | 661 | 720 | 458 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 484 | 2 317 | 10 267 | 9 126 | 9 551 | 13 174 | 10 634 | 18 005 | 21 240 | 28 192 |
| Equity | −965 | −4 147 | −7 140 | 143 | −405 | 697 | −1 953 | −1 291 | −572 | 1 786 |
| Long-term debt | 1 920 | 5 456 | 13 172 | 5 584 | 5 133 | 5 116 | 5 744 | 4 724 | 4 087 | 9 485 |
| Short-term debt | 529 | 1 009 | 3 295 | 3 400 | 4 823 | 7 361 | 6 842 | 14 572 | 17 726 | 16 920 |
| Total debt | 2 449 | 6 465 | 16 467 | 8 984 | 9 955 | 12 478 | 12 587 | 19 296 | 21 812 | 26 405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kanjo As | Company | 55.8% | 55.8% | 2023 |
Et Invest As | Company | 15.1% | 15.1% | 2023 |
Cliff House As | Company | 11.9% | 11.9% | 2023 |
Starefossen Invest As | Company | 9.1% | 9.1% | 2023 |
Holtavegen Invest As | Company | 8.2% | 8.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Øystein Gismervik | Chief Executive Officer | 0 companies |
| Jørn Rolf Sandø | Chairman | 0 companies |
| Harald Jørgensen | Board of Directors | 0 companies |
| Torsten Artz | Board of Directors | 0 companies |
| Ronny Karlsen | Board of Directors | 0 companies |