| Revenue | NOK 4M | +32% |
| EBITDA | NOK -5,3M | -53% |
| Net profit | NOK -3,7M | -6% |
| Total assets | NOK 19,3M | +3% |
| Equity | NOK 14,4M | -21% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 6 944 | 7 624 | 8 302 | 8 309 | 2 996 | 4 057 | 3 805 | 3 365 | 2 886 | 1 576 | 1 715 | 2 283 | 1 371 | 1 866 | 3 046 | 4 021 |
| Staff expenses | −0 | −0 | −0 | −1 017 | −1 405 | −1 568 | −455 | −707 | −1 494 | −1 551 | −1 155 | −405 | −1 160 | −621 | −415 | −339 | −1 335 | −2 038 |
| EBITDA | 0 | −114 | 4 922 | 3 760 | 2 578 | 595 | −1 150 | −1 686 | −1 309 | 91 | −1 452 | −1 137 | 8 563 | −2 342 | −1 258 | −3 302 | −3 473 | −5 329 |
| Depreciation & amort. | −0 | −0 | −0 | −2 | −46 | −56 | −98 | −256 | −225 | −201 | −214 | −63 | −49 | −35 | −43 | −41 | −48 | −52 |
| EBIT | 0 | −114 | 4 922 | 3 758 | 2 532 | 539 | −1 247 | −1 942 | −1 534 | −110 | −1 666 | −1 200 | 8 514 | −2 377 | −1 301 | −3 343 | −3 521 | −5 381 |
| Net financials | 0 | −0 | −912 | 72 | 32 | 120 | 92 | 68 | 29 | 10 | −8 | 3 | −9 | −46 | 10 | −85 | 1 | 1 664 |
| Profit before tax | 0 | −115 | 4 011 | 3 830 | 2 564 | 659 | −1 155 | −1 875 | −1 505 | −100 | −1 674 | −1 197 | 8 505 | −2 423 | −1 291 | −3 428 | −3 521 | −3 717 |
| Tax | −0 | −0 | 976 | 864 | 445 | −103 | −572 | −912 | −593 | −145 | 2 325 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −115 | 3 034 | 2 966 | 2 119 | 762 | −583 | −963 | −912 | 44 | −3 999 | −1 197 | 8 505 | −2 423 | −1 291 | −3 428 | −3 521 | −3 717 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 182 | 2 012 | 6 620 | 9 344 | 9 191 | 7 398 | 8 180 | 5 796 | 5 856 | 2 037 | 185 | 10 824 | 9 027 | 8 236 | 7 741 | 18 748 | 19 271 |
| Equity | — | 172 | 1 589 | 4 565 | 6 683 | 7 445 | 6 863 | 5 900 | 4 988 | 5 032 | 1 033 | −164 | 8 341 | 7 623 | 6 332 | 5 911 | 18 111 | 14 394 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 700 | 763 | 1 538 | 0 | 0 | 0 |
| Short-term debt | 0 | 10 | 423 | 2 053 | 2 660 | 1 745 | 535 | 2 280 | 809 | 824 | 1 003 | 349 | 783 | 641 | 366 | 1 829 | 637 | 4 877 |
| Total debt | 0 | 10 | 423 | 2 055 | 2 660 | 1 745 | 535 | 2 280 | 809 | 824 | 1 003 | 349 | 2 483 | 1 404 | 1 904 | 1 829 | 637 | 4 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Deputy Member | Deputy Member | 2018 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prosano As | Company | 31.3% | 31.3% | 2023 |
Lyngstadaas Biomedical Consulting As | Company | 19.6% | 19.6% | 2023 |
Svarthøi Holding As | Company | 15.9% | 15.9% | 2023 |
As Clipper | Company | 3.8% | 3.8% | 2023 |
Gabriellen As | Company | 3.8% | 3.8% | 2023 |
R2b Of Sweden Ab | Company | 3.5% | 3.5% | 2023 |
Rønold Consulting As | Company | 3.0% | 3.0% | 2023 |
Ikos Subsidiary As | Company | 2.5% | 2.5% | 2023 |
Nickina International Consulting Ab | Company | 2.2% | 2.2% | 2023 |
Capedel Holding As | Company | 2.1% | 2.1% | 2023 |
Mur, Skifer & Betong As | Company | 1.9% | 1.9% | 2023 |
Bixby Holding As | Company | 1.3% | 1.3% | 2023 |
Villard & Bræ:Nd As | Company | 1.3% | 1.3% | 2023 |
Pamar As | Company | 1.3% | 1.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jacob Rønold | Deputy Member | 0 companies |
| Ståle Petter Lyngstadaas | Chief Executive Officer | 0 companies |
| Håvard Jostein Haugen | Board of Directors | 0 companies |
| Jan Eirik Ellingsen | Chairman | 0 companies |
| Erlend Basmo Ellingsen | Board of Directors | 0 companies |
| Bjørn Gabriel Reed | Board of Directors | 0 companies |
| René Willi | Board of Directors | 0 companies |
| John Mikael Sander | Board of Directors | 0 companies |