| Revenue | NOK 20,5M | +21% |
| EBITDA | NOK 828K | +61% |
| Net profit | NOK -722K | +13% |
| Total assets | NOK 10M | -18% |
| Equity | NOK 5,4M | -24% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 337 | 3 644 | 4 211 | 8 358 | 7 783 | 8 835 | 10 333 | 9 823 | 11 674 | 13 618 | 15 553 | 14 784 | 17 195 | 18 211 | 20 701 | 16 940 | 20 489 |
| Staff expenses | −1 284 | −1 058 | −1 453 | −2 128 | −2 751 | −2 912 | −3 256 | −4 104 | −5 013 | −5 750 | −5 864 | −5 305 | −6 700 | −7 812 | −9 483 | −8 679 | −9 373 |
| EBITDA | 1 203 | 669 | 249 | 2 195 | 1 822 | 1 454 | 1 277 | 1 419 | 1 166 | 626 | 3 005 | 3 113 | 2 396 | 2 192 | 1 194 | 514 | 828 |
| Depreciation & amort. | −92 | −119 | −116 | −90 | −177 | −191 | −238 | −310 | −354 | −363 | −349 | −308 | −296 | −380 | −372 | −431 | −448 |
| EBIT | 1 111 | 549 | 133 | 2 105 | 1 645 | 1 263 | 1 039 | 1 109 | 812 | 263 | 2 656 | 2 805 | 2 099 | 1 812 | 822 | 82 | 380 |
| Net financials | −10 | −4 | −240 | −143 | −101 | −324 | 74 | 677 | −377 | 200 | 26 | 674 | 42 | 182 | −622 | −851 | −849 |
| Profit before tax | 1 101 | 545 | −107 | 1 963 | 1 545 | 939 | 1 113 | 1 786 | 434 | 463 | 2 682 | 3 479 | 2 142 | 1 994 | 200 | −768 | −470 |
| Tax | 312 | 167 | 4 | 584 | 483 | 385 | 318 | 343 | 462 | 269 | 663 | 541 | 431 | 470 | 198 | 64 | 252 |
| Net profit | 789 | 377 | −111 | 1 379 | 1 061 | 554 | 795 | 1 443 | −27 | 194 | 2 019 | 2 938 | 1 711 | 1 524 | 3 | −832 | −722 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 834 | 3 054 | 3 492 | 5 329 | 6 037 | 6 429 | 6 567 | 8 859 | 8 479 | 9 310 | 10 967 | 12 829 | 13 864 | 15 429 | 13 611 | 12 196 | 10 038 |
| Equity | 1 477 | 1 855 | 1 744 | 3 123 | 3 984 | 4 539 | 5 333 | 6 777 | 5 750 | 5 944 | 6 932 | 8 734 | 9 445 | 9 969 | 8 972 | 7 140 | 5 418 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 247 | 1 115 | 1 036 | 1 513 | 2 052 | 1 890 | 1 233 | 2 082 | 2 729 | 3 366 | 4 035 | 4 095 | 4 419 | 5 459 | 4 639 | 5 056 | 4 619 |
| Total debt | 1 357 | 1 199 | 1 748 | 2 205 | 2 052 | 1 890 | 1 233 | 2 082 | 2 729 | 3 366 | 4 035 | 4 095 | 4 419 | 5 459 | 4 639 | 5 056 | 4 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Johannessen | Chief Executive Officer | 0 companies |
| Arvid Johannessen | Chairman | 0 companies |
| Mathias Kost-Haarberg | Board of Directors | 0 companies |
| Mathias Sørdal Haarberg | Board of Directors | 0 companies |
| Mathias Haarberg | Board of Directors | 0 companies |