| Revenue | NOK 114,8M | +52% |
| EBITDA | NOK 30,4M | +103% |
| Net profit | NOK 22,1M | +122% |
| Total assets | NOK 68,3M | +46% |
| Equity | NOK 29,1M | -16% |
| Employees | 17 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 941 | 2 639 | 18 627 | 32 474 | 81 268 | 81 848 | 67 469 | 95 540 | 38 458 | 51 816 | 64 778 | 40 940 | 38 354 | 68 972 | 75 699 | 114 799 |
| Staff expenses | −6 195 | −8 943 | −11 076 | −15 386 | −22 893 | −27 134 | −30 873 | −35 484 | −39 454 | −26 784 | −27 641 | −26 672 | −27 177 | −29 133 | −32 155 | −45 127 |
| EBITDA | −2 298 | −11 775 | −6 723 | −3 831 | 20 627 | 14 875 | −3 305 | 19 483 | −38 172 | −3 131 | 7 953 | −6 917 | −11 526 | 13 201 | 15 003 | 30 402 |
| Depreciation & amort. | −751 | −1 105 | −1 818 | −1 486 | −576 | −827 | −865 | −896 | −629 | −591 | −0 | −0 | −0 | −230 | −450 | −1 350 |
| EBIT | −3 049 | −12 880 | −8 540 | −5 317 | 20 051 | 14 048 | −4 170 | 18 587 | −38 801 | −3 722 | 7 953 | −6 917 | −11 526 | 12 971 | 14 553 | 29 052 |
| Net financials | 39 | −235 | 6 | −61 | 1 962 | −138 | 1 765 | 337 | 1 563 | −2 446 | −14 | 1 822 | −239 | −1 905 | −1 768 | −688 |
| Profit before tax | −3 011 | −13 115 | −8 534 | −5 378 | 22 013 | 13 910 | −2 405 | 18 924 | −37 238 | −6 168 | 7 939 | −5 095 | −11 765 | 11 066 | 12 784 | 28 364 |
| Tax | −983 | −3 740 | −2 396 | −1 503 | 6 588 | 4 078 | −660 | 4 576 | −8 705 | −1 056 | 1 662 | −1 066 | −2 696 | 2 408 | 2 813 | 6 240 |
| Net profit | −2 027 | −9 374 | −6 138 | −3 875 | 15 425 | 9 832 | −1 745 | 14 348 | −28 533 | −5 112 | 6 277 | −4 029 | −9 069 | 8 658 | 9 972 | 22 124 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 139 | 16 072 | 23 801 | 28 292 | 49 384 | 56 212 | 48 440 | 46 997 | 46 456 | 42 715 | 36 215 | 33 967 | 35 973 | 40 653 | 46 864 | 68 278 |
| Equity | 10 367 | 6 393 | 12 255 | 8 380 | 33 355 | 43 787 | 42 142 | 36 364 | 17 831 | 22 719 | 27 884 | 23 855 | 15 541 | 24 769 | 34 725 | 29 069 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 771 | 9 679 | 11 547 | 19 912 | 16 029 | 12 425 | 6 298 | 10 633 | 28 625 | 19 996 | 8 332 | 10 112 | 20 433 | 15 884 | 12 139 | 39 209 |
| Total debt | 8 771 | 9 679 | 11 547 | 19 912 | 16 029 | 12 425 | 6 298 | 10 633 | 28 625 | 19 996 | 8 332 | 10 112 | 20 433 | 15 884 | 12 139 | 39 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3t Produkter Holding As | Company | 71.6% | 71.6% | 2024 |
Waatvika As | Company | 67.8% | 67.8% | 2022 |
Johan Brobakke As | Company | 6.9% | 6.9% | 2024 |
Lars Herstad As | Company | 6.3% | 6.3% | 2024 |
Johab As | Company | 2.5% | 2.5% | 2024 |
Bernhd. Brekke A/S | Company | 2.5% | 2.5% | 2024 |
Lisema Invest As | Company | 2.0% | 2.0% | 2023 |
Einar Dahl-Jørgensen Nuf | Company | 1.9% | 1.9% | 2024 |
Philia As | Company | 1.9% | 1.9% | 2024 |
Jerard Kyle Minor | Company | 1.5% | 1.5% | 2024 |
Borris As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2023 | |
Uniqum As | Company | 1.1% | 1.1% | 2023 |
Sparebank 1 Smn Invest As | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Larsen Risnes | Chief Executive Officer | 0 companies |
| Jonny Haugen | Chief Executive Officer | 0 companies |
| Rolf Halvor Utseth | Board of Directors | 0 companies |
| Lars Herstad | Board of Directors | 0 companies |
| Kaare Moursund Gisvold | Chairman | 0 companies |
| Tor Albert Thommesen | Chairman | 0 companies |
| Kjartan Thommesen | Board of Directors | 0 companies |