| Revenue | NOK 37,9M | -27% |
| EBITDA | NOK -1,1M | +91% |
| Net profit | NOK 5,4M | +123% |
| Total assets | NOK 77,7M | +7% |
| Equity | NOK 55,7M | +12% |
| Employees | 19 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 1 862 | 12 425 | 25 895 | 23 310 | 56 629 | 63 596 | 49 224 | 51 687 | 37 878 |
| Staff expenses | −0 | −4 332 | −19 753 | −24 529 | −16 221 | −15 271 | −22 777 | −30 229 | −26 100 | −20 583 |
| EBITDA | −329 | −6 461 | −26 694 | −23 770 | −9 496 | 2 483 | −2 844 | −30 590 | −11 587 | −1 089 |
| Depreciation & amort. | −0 | −37 | −158 | −317 | −309 | −222 | −85 | −63 | −40 | −26 |
| EBIT | −329 | −6 498 | −26 852 | −24 087 | −9 806 | 2 261 | −2 929 | −30 653 | −11 627 | −1 115 |
| Net financials | 0 | 3 | −74 | −2 084 | −13 288 | 1 121 | −16 918 | −3 134 | −11 411 | 6 476 |
| Profit before tax | −329 | −6 495 | −26 926 | −26 171 | −23 094 | 3 382 | −19 847 | −33 787 | −23 038 | 5 360 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −329 | −6 495 | −26 926 | −26 171 | −23 094 | 3 382 | −19 847 | −33 787 | −23 038 | 5 360 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 840 | 20 559 | 31 866 | 57 464 | 36 122 | 60 533 | 138 062 | 96 358 | 72 509 | 77 715 |
| Equity | −304 | 18 701 | 1 529 | 19 043 | 17 960 | 38 278 | 106 835 | 73 013 | 49 975 | 55 746 |
| Long-term debt | 12 | 0 | 21 635 | 26 400 | 8 586 | 7 560 | 7 560 | 6 060 | 5 200 | 3 384 |
| Short-term debt | 1 131 | 1 858 | 8 702 | 12 021 | 9 576 | 14 694 | 23 667 | 17 285 | 17 335 | 18 584 |
| Total debt | 1 144 | 1 858 | 30 337 | 38 421 | 18 162 | 22 254 | 31 227 | 23 345 | 22 535 | 21 968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
HE | Board of Directors | 2022 | — | — |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oslo Pensjonsforsikring As | Company | 14.5% | 14.5% | 2024 |
Mp Pensjon Pk | Company | 12.9% | 12.9% | 2024 |
Idekapital Fund 1 As | Company | 11.0% | 11.0% | 2024 |
| Individual | 8.7% | 8.7% | 2024 | |
Paul Krohn Holding As | Company | 6.9% | 6.9% | 2024 |
Morten Jørgensen Holding As | Company | 4.9% | 4.9% | 2024 |
Stratel As | Company | 3.7% | 3.7% | 2024 |
Sparebankstiftelsen Dnb | Company | 3.5% | 3.5% | 2024 |
Pensjonskassen For Helseforetakene I Hovedstadsområdet | Company | 3.1% | 3.1% | 2024 |
Haflo Invest Ab | Company | 2.9% | 2.9% | 2023 |
Haflo Holding Ab | Company | 2.8% | 2.8% | 2024 |
| Individual | 2.6% | 2.6% | 2024 | |
Armarina As | Company | 2.1% | 2.1% | 2024 |
| Individual | 1.8% | 1.8% | 2023 | |
| Individual | 1.6% | 1.6% | 2024 | |
Lundhs Labradoreksport A/S | Company | 1.4% | 1.4% | 2024 |
Skaidi As | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Chief Executive Officer | 0 companies |
| Karen Marcussen Dolva | Chief Executive Officer | 0 companies |
| Thomas Falck | Chairman | 0 companies |
| Lauren Patricia Pedersen | Board of Directors | 0 companies |
| Grethe Helene Viksaas | Chairman | 0 companies |
| Espen Agdestein | Board of Directors | 0 companies |
| Fredrik Alexander Woxen | Board of Directors | 0 companies |
| Maria Filomena Teixeira | Chairman | 0 companies |
| Hanne Ek | Board of Directors | 0 companies |
| Alexander Rahaman | Board of Directors | 0 companies |