| Revenue | NOK 28,4M | +7% |
| EBITDA | NOK -283K | +71% |
| Net profit | NOK -509K | +56% |
| Total assets | NOK 6,6M | -44% |
| Equity | NOK 1,6M | -11% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 16 325 | 15 226 | 27 624 | 26 573 | 28 402 |
| Staff expenses | −2 566 | −2 164 | −2 518 | −2 330 | −3 021 |
| EBITDA | 686 | 621 | 758 | −962 | −283 |
| Depreciation & amort. | −508 | −308 | −193 | −189 | −150 |
| EBIT | 178 | 313 | 565 | −1 151 | −433 |
| Net financials | −224 | −150 | −123 | −318 | −217 |
| Profit before tax | −47 | 164 | 441 | −1 468 | −650 |
| Tax | −10 | 36 | 99 | −322 | −142 |
| Net profit | −36 | 128 | 342 | −1 147 | −508 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8 632 | 5 427 | 7 987 | 11 872 | 6 612 |
| Equity | 1 861 | 1 989 | 2 331 | 1 754 | 1 566 |
| Long-term debt | 3 966 | 2 077 | 1 026 | 258 | 207 |
| Short-term debt | 2 805 | 1 362 | 4 630 | 9 860 | 4 838 |
| Total debt | 6 771 | 3 439 | 5 657 | 10 118 | 5 046 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SR Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
EB Deputy Member | Deputy Member | 2011 – 2021 |
MW Chief Executive Officer | Chief Executive Officer | 2011 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Berntzen | Deputy Member | 0 companies |
| Magne Wilhelmsen | Chief Executive Officer | 0 companies |
| Svein Rasmussen | Chief Executive Officer | 0 companies |
| Tormod Harila | Chairman | 0 companies |
| Odd Olsen | Board of Directors | 0 companies |
| Glenn Tore Brevik Harila | Board of Directors | 0 companies |