| Revenue | NOK 26,7M | +15% |
| EBITDA | NOK 5,8M | +89% |
| Net profit | NOK 4,4M | +95% |
| Total assets | NOK 14,3M | +7% |
| Equity | NOK 2,3M | +17% |
| Employees | 57 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 953 | 4 278 | 4 953 | 4 864 | 5 315 | 5 842 | 6 226 | 5 137 | 6 062 | 7 235 | 6 158 | 6 792 | 7 556 | 8 311 | 9 071 | 23 269 | 26 736 |
| Staff expenses | −3 041 | −3 026 | −3 539 | −3 479 | −3 765 | −4 009 | −4 731 | −4 157 | −3 887 | −3 964 | −3 098 | −3 916 | −4 262 | −5 147 | −5 588 | −13 343 | −15 790 |
| EBITDA | −198 | 317 | 352 | 342 | 363 | 746 | 106 | −172 | −569 | 1 028 | 894 | 967 | 1 257 | 1 373 | 734 | 3 081 | 5 830 |
| Depreciation & amort. | −218 | −218 | −215 | −179 | −181 | −183 | −185 | −179 | −23 | −19 | −10 | −49 | −51 | −51 | −25 | −161 | −175 |
| EBIT | −416 | 100 | 137 | 163 | 182 | 563 | −79 | −352 | −592 | 1 009 | 884 | 917 | 1 206 | 1 322 | 709 | 2 920 | 5 655 |
| Net financials | −56 | −50 | −30 | −8 | −1 | −125 | −72 | −79 | −109 | −558 | −27 | −16 | −15 | −27 | −12 | −28 | 3 |
| Profit before tax | −473 | 50 | 107 | 155 | 181 | 438 | −151 | −430 | −701 | 452 | 857 | 901 | 1 190 | 1 296 | 697 | 2 893 | 5 658 |
| Tax | −131 | 15 | 30 | 44 | 51 | 121 | −42 | −107 | −163 | 231 | 198 | 214 | 276 | 275 | 171 | 634 | 1 245 |
| Net profit | −341 | 35 | 76 | 111 | 130 | 317 | −110 | −323 | −538 | 221 | 659 | 687 | 915 | 1 021 | 526 | 2 258 | 4 414 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 067 | 1 947 | 1 760 | 1 685 | 1 903 | 2 945 | 2 636 | 2 173 | 2 362 | 1 594 | 2 260 | 2 707 | 4 011 | 5 795 | 7 658 | 13 357 | 14 333 |
| Equity | 625 | 660 | 736 | 848 | 978 | 945 | 835 | 511 | −26 | 44 | 703 | 748 | 885 | 1 292 | 1 561 | 1 959 | 2 283 |
| Long-term debt | 656 | 597 | 158 | 60 | 0 | 915 | 822 | 747 | 668 | 620 | 480 | 340 | 0 | 364 | 0 | 425 | 0 |
| Short-term debt | 786 | 691 | 866 | 777 | 925 | 1 085 | 980 | 915 | 1 721 | 930 | 1 077 | 1 619 | 3 125 | 4 139 | 6 097 | 10 973 | 12 050 |
| Total debt | 1 442 | 1 288 | 1 024 | 837 | 925 | 2 000 | 1 801 | 1 662 | 2 389 | 1 550 | 1 557 | 1 959 | 3 125 | 4 503 | 6 097 | 11 398 | 12 050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Progressum As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gotaas | Chief Executive Officer | 0 companies |
| Elisabeth Schmidt | Chief Executive Officer | 0 companies |
| Elisabeth Haugen | Chief Executive Officer | 0 companies |
| Karin Grefsrud Bruun | Board of Directors | 0 companies |