| Revenue | NOK 8M | -9% |
| EBITDA | NOK -736K | -74% |
| Net profit | NOK -791K | -71% |
| Total assets | NOK 1,8M | -16% |
| Equity | NOK 382K | -67% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 009 | 8 197 | 8 890 | 9 425 | 9 210 | 9 252 | 10 037 | 10 067 | 10 111 | 10 113 | 8 971 | 8 821 | 8 043 |
| Staff expenses | −2 081 | −2 144 | −2 102 | −2 412 | −2 432 | −2 598 | −2 865 | −2 874 | −2 506 | −3 109 | −2 578 | −2 247 | −2 153 |
| EBITDA | 1 279 | 452 | 707 | 761 | 652 | 581 | 6 | 69 | 420 | −343 | −702 | −422 | −736 |
| Depreciation & amort. | −90 | −92 | −105 | −118 | −67 | −40 | −59 | −63 | −56 | −44 | −35 | −32 | −18 |
| EBIT | 1 189 | 360 | 602 | 643 | 584 | 541 | −53 | 6 | 364 | −388 | −737 | −454 | −754 |
| Net financials | −7 | 5 | −7 | −8 | −11 | −8 | −2 | 2 | 1 | −10 | −16 | −9 | −37 |
| Profit before tax | 1 182 | 365 | 595 | 635 | 574 | 533 | −54 | 8 | 365 | −398 | −753 | −463 | −791 |
| Tax | 299 | 110 | 165 | 186 | 156 | 155 | −0 | −0 | 59 | −0 | −0 | −0 | −0 |
| Net profit | 883 | 255 | 431 | 449 | 418 | 378 | −54 | 8 | 305 | −398 | −753 | −463 | −791 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 118 | 3 633 | 3 824 | 3 947 | 3 744 | 3 951 | 3 731 | 3 728 | 4 200 | 3 519 | 2 883 | 2 086 | 1 762 |
| Equity | 2 016 | 2 022 | 2 152 | 2 281 | 2 300 | 2 678 | 2 623 | 2 631 | 2 787 | 2 389 | 1 636 | 1 173 | 382 |
| Long-term debt | −12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 090 | 1 607 | 1 667 | 1 666 | 1 444 | 1 273 | 1 107 | 1 096 | 1 413 | 1 129 | 1 247 | 913 | 1 381 |
| Total debt | 2 090 | 1 607 | 1 667 | 1 666 | 1 444 | 1 273 | 1 107 | 1 096 | 1 413 | 1 129 | 1 247 | 913 | 1 381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fs Mesna As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Evy Ruststuen Sunde | Chief Executive Officer | 0 companies |
| Synne Clemetsen | Chief Executive Officer | 0 companies |
| Frode Mikal Svarstad | Chairman | 0 companies |
| Gunvald Berget | Board of Directors | 0 companies |
| Tone Alterskjær | Board of Directors | 0 companies |