| Revenue | NOK 70,8M | -35% |
| EBITDA | NOK -4,3M | +23% |
| Net profit | NOK -5M | +17% |
| Total assets | NOK 45,2M | -15% |
| Equity | NOK -1,3M | -135% |
| Employees | 50 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 78 439 | 90 687 | 122 518 | 109 172 | 70 834 |
| Staff expenses | −33 334 | −35 586 | −45 603 | −51 485 | −38 249 |
| EBITDA | 4 382 | 3 928 | 3 922 | −5 610 | −4 342 |
| Depreciation & amort. | −761 | −765 | −935 | −1 259 | −981 |
| EBIT | 3 621 | 3 162 | 2 987 | −6 869 | −5 322 |
| Net financials | −112 | −13 | −78 | −787 | −1 096 |
| Profit before tax | 3 509 | 3 149 | 2 909 | −7 655 | −6 418 |
| Tax | 789 | 740 | 663 | −1 647 | −1 415 |
| Net profit | 2 720 | 2 409 | 2 246 | −6 008 | −5 004 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26 602 | 33 411 | 48 558 | 53 026 | 45 205 |
| Equity | 7 755 | 8 663 | 9 710 | 3 702 | −1 302 |
| Long-term debt | 0 | 5 000 | 5 000 | 5 000 | 10 500 |
| Short-term debt | 18 848 | 19 748 | 33 848 | 44 325 | 36 007 |
| Total debt | 18 848 | 24 748 | 38 848 | 49 325 | 46 507 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HM Chief Executive Officer | Chief Executive Officer | 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Chairman | 2024 | |
| Former (1) | ||
| Board of Directors | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 85% | 85% | 2023 | |
| Company | 10% | 10% | 2023 | |
| Company | 5% | 5% | 2023 | |
| Individual | 5% | 5% | 2022 | |
| Individual | 5% | 5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Håvard Mellem | Chief Executive Officer | 0 companies |
| Ketil Johansen | Board of Directors | 0 companies |
| Bjørnar Gulliksen | Chairman | 0 companies |
| Per Christian Stavnem | Board of Directors | 0 companies |
| Jan Espen Larsen | Chairman | 0 companies |