| Revenue | NOK 221,8M | -32% |
| EBITDA | NOK -23,7M | -168% |
| Net profit | NOK -12,4M | -160% |
| Total assets | NOK 265,7M | -8% |
| Equity | NOK 159,2M | -10% |
| Employees | 148 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99 744 | 158 315 | 227 523 | 213 505 | 189 703 | 228 894 | 202 450 | 270 741 | 294 851 | 328 049 | 221 829 |
| Staff expenses | −59 734 | −62 207 | −78 719 | −88 255 | −84 811 | −93 245 | −91 466 | −112 003 | −103 818 | −122 697 | −121 834 |
| EBITDA | −11 864 | 6 221 | 22 474 | 18 380 | −1 151 | −15 215 | 4 565 | −5 254 | 29 556 | 35 049 | −23 677 |
| Depreciation & amort. | −4 448 | −5 561 | −4 062 | −2 690 | −2 462 | −2 548 | −1 206 | −2 290 | −2 025 | −2 078 | −2 287 |
| EBIT | −16 312 | 660 | 18 412 | 15 690 | −3 613 | −17 763 | 3 360 | −7 544 | 27 531 | 32 971 | −25 963 |
| Net financials | −129 | 4 612 | 8 254 | 426 | −7 058 | 6 256 | −3 322 | 15 345 | 1 392 | −5 047 | 9 398 |
| Profit before tax | −16 442 | 5 272 | 26 666 | 16 116 | −10 671 | −11 507 | 38 | 7 801 | 28 923 | 27 924 | −16 565 |
| Tax | −0 | −0 | 5 660 | 3 241 | −1 950 | −0 | −0 | −0 | 6 848 | 7 240 | −4 178 |
| Net profit | −16 442 | 5 272 | 21 006 | 12 876 | −8 721 | −11 507 | 38 | 7 801 | 22 074 | 20 684 | −12 387 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 306 | 232 634 | 262 076 | 291 556 | 280 545 | 227 877 | 300 063 | 263 853 | 335 634 | 290 119 | 265 688 |
| Equity | 137 183 | 142 455 | 160 461 | 173 337 | 161 616 | 150 109 | 147 496 | 150 712 | 166 787 | 176 876 | 159 189 |
| Long-term debt | 68 241 | 47 531 | 51 200 | 79 992 | 74 730 | 40 960 | 38 400 | 10 000 | 10 000 | 0 | 0 |
| Short-term debt | 39 881 | 41 649 | 49 415 | 37 228 | 43 198 | 35 808 | 113 167 | 97 685 | 152 618 | 108 195 | 102 102 |
| Total debt | 108 123 | 89 179 | 100 615 | 117 219 | 117 929 | 76 768 | 151 567 | 107 685 | 162 618 | 108 195 | 102 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
OL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Olav Holding As | Company | 40.0% | 40.0% | 2024 |
Borgar Holding As | Company | 40.0% | 40.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Skule Edvard Smørgrav | Chief Executive Officer | 0 companies |
| Olav Ljøen Tronrud | Chief Executive Officer | 0 companies |
| Svein Steinsvik | Chief Executive Officer | 0 companies |
| Asle Ellef Braathen Tandberg | Chairman | 0 companies |
| John Maxfield Steineger | Board of Directors | 0 companies |
| Borgar Ljøen Tronrud | Board of Directors | 0 companies |