| Revenue | NOK 118K | +103% |
| EBITDA | NOK 54K | +171% |
| Net profit | NOK 24K | +126% |
| Total assets | NOK 1,5M | -2% |
| Equity | NOK 1,5M | +2% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 22 058 | 20 643 | 19 700 | 17 889 | 25 181 | 16 576 | 13 539 | 14 714 | 20 325 | 30 151 | 38 021 | 34 619 | 23 491 | 21 504 | 2 708 | 58 | 118 |
| Staff expenses | −0 | −9 267 | −9 580 | −7 016 | −6 707 | −7 135 | −6 573 | −6 286 | −6 580 | −6 861 | −7 963 | −8 642 | −9 872 | −8 778 | −7 178 | −1 693 | −0 | −0 |
| EBITDA | 0 | −2 019 | −477 | 1 303 | 411 | 2 378 | 200 | −569 | 326 | 336 | 1 543 | 1 594 | −534 | −812 | 1 946 | −351 | −75 | 54 |
| Depreciation & amort. | −0 | −190 | −224 | −240 | −243 | −195 | −124 | −113 | −118 | −149 | −195 | −276 | −315 | −356 | −155 | −88 | −45 | −14 |
| EBIT | 0 | −2 209 | −701 | 1 063 | 168 | 2 183 | 76 | −682 | 207 | 187 | 1 348 | 1 318 | −849 | −1 168 | 1 791 | −439 | −121 | 40 |
| Net financials | 0 | −18 | −86 | −99 | −62 | −37 | −1 | −6 | −11 | −18 | −11 | 8 | 12 | −55 | −84 | −24 | −0 | −8 |
| Profit before tax | 0 | −2 227 | −787 | 964 | 105 | 2 146 | 75 | −687 | 197 | 169 | 1 338 | 1 326 | −837 | −1 223 | 1 707 | −463 | −121 | 31 |
| Tax | −0 | −622 | −224 | 270 | 32 | 604 | 26 | −185 | 65 | 46 | 312 | 287 | −184 | −269 | 376 | −102 | −27 | 7 |
| Net profit | 0 | −1 605 | −564 | 694 | 74 | 1 542 | 49 | −502 | 131 | 123 | 1 026 | 1 039 | −653 | −954 | 1 331 | −361 | −94 | 24 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 7 402 | 4 488 | 4 398 | 4 957 | 7 474 | 4 218 | 3 189 | 4 020 | 5 338 | 7 535 | 8 835 | 7 115 | 9 437 | 7 471 | 1 616 | 1 542 | 1 508 |
| Equity | — | −344 | −408 | 986 | 1 060 | 1 522 | 1 571 | 1 069 | 1 200 | 1 323 | 2 349 | 3 045 | 2 392 | 1 438 | 1 936 | 1 576 | 1 481 | 1 506 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 447 | 132 | 0 | 0 | 0 | 222 | 406 | 222 | 2 725 | 1 118 | 13 | 0 | 0 |
| Short-term debt | 0 | 7 182 | 3 233 | 2 122 | 3 042 | 5 504 | 2 516 | 2 121 | 2 820 | 4 015 | 4 965 | 5 383 | 4 501 | 5 275 | 4 416 | 28 | 61 | 3 |
| Total debt | 0 | 7 746 | 4 896 | 3 411 | 3 897 | 5 952 | 2 647 | 2 121 | 2 820 | 4 015 | 5 187 | 5 789 | 4 723 | 8 000 | 5 535 | 40 | 61 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skjeiet Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Olsen | Chief Executive Officer | 0 companies |
| Ole Børre Olsen | Chairman | 0 companies |
| Anders Jørgen Olsen | Board of Directors | 0 companies |