| Revenue | NOK 7,4M | -12% |
| EBITDA | NOK -172K | -130% |
| Net profit | NOK -238K | -149% |
| Total assets | NOK 1,6M | -25% |
| Equity | NOK 512K | -32% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 200 | 8 559 | 8 794 | 12 790 | 9 884 | 8 269 | 6 551 | 9 630 | 5 554 | 4 261 | 2 982 | 3 083 | 5 584 | 6 486 | 6 536 | 6 727 | 8 461 | 7 422 |
| Staff expenses | −0 | −4 212 | −5 271 | −5 448 | −7 931 | −7 442 | −4 237 | −3 404 | −3 437 | −2 898 | −3 111 | −1 721 | −1 801 | −3 662 | −3 794 | −4 009 | −3 796 | −4 192 | −4 289 |
| EBITDA | 0 | 726 | −458 | −167 | 839 | −1 657 | 562 | −36 | 1 102 | 188 | −872 | 248 | 76 | 230 | 464 | −490 | −401 | 565 | −172 |
| Depreciation & amort. | −0 | −87 | −103 | −118 | −236 | −237 | −206 | −163 | −189 | −114 | −97 | −23 | −28 | −48 | −67 | −116 | −123 | −93 | −94 |
| EBIT | 0 | 639 | −561 | −285 | 603 | −1 894 | 356 | −199 | 913 | 74 | −969 | 225 | 48 | 181 | 397 | −607 | −525 | 472 | −266 |
| Net financials | 0 | −5 | 7 | 0 | 4 | −66 | −57 | −67 | −42 | −133 | −7 | 1 | 1 | 1 | 0 | 3 | 5 | 18 | 28 |
| Profit before tax | 0 | 633 | −554 | −284 | 607 | −1 959 | 299 | −266 | 871 | −59 | −976 | 226 | 49 | 182 | 397 | −603 | −520 | 490 | −238 |
| Tax | −0 | 178 | −155 | −78 | 174 | 34 | −0 | −0 | −0 | −0 | −0 | −0 | −347 | 20 | 69 | −132 | 125 | −0 | −0 |
| Net profit | 0 | 455 | −399 | −207 | 434 | −1 994 | 299 | −266 | 871 | −59 | −976 | 226 | 396 | 161 | 328 | −471 | −645 | 490 | −238 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 792 | 3 036 | 3 399 | 4 512 | 3 403 | 2 525 | 2 260 | 3 840 | 2 949 | 1 483 | 1 366 | 3 141 | 2 397 | 2 461 | 1 972 | 1 824 | 2 109 | 1 586 |
| Equity | — | 1 383 | 984 | 1 152 | 1 650 | 702 | 1 302 | 992 | 1 668 | 1 609 | 611 | 739 | 727 | 800 | 900 | 429 | −217 | 750 | 512 |
| Long-term debt | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 11 | 3 | 0 | 0 | 0 |
| Short-term debt | 0 | 2 410 | 2 046 | 2 247 | 2 862 | 2 700 | 1 223 | 1 268 | 2 172 | 1 340 | 873 | 627 | 2 414 | 1 594 | 1 550 | 1 539 | 2 041 | 1 359 | 1 075 |
| Total debt | 0 | 2 410 | 2 052 | 2 247 | 2 862 | 2 700 | 1 223 | 1 268 | 2 172 | 1 340 | 873 | 627 | 2 414 | 1 597 | 1 561 | 1 543 | 2 041 | 1 359 | 1 075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gp-Gruppen As | Company | 50.8% | 50.8% | 2022 |
| Individual | 21.6% | 21.6% | 2022 | |
Hldn Mat Ltd | Company | 16.0% | 16.0% | 2022 |
| Individual | 11.6% | 11.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Roy Jonas Pettersen Hjørnegaard | Chief Executive Officer | 0 companies |
| Siw Grinaker | Chief Executive Officer | 0 companies |
| Geir Arne Pettersen | Chief Executive Officer | 0 companies |
| Andrew Magnus Fjellstad Kristiansen | Board of Directors | 0 companies |
| Christer Johannessen | Board of Directors | 0 companies |
| Inge Michael Bilet | Chairman | 0 companies |
| Victor Gjeset | Board of Directors | 0 companies |
| Atle Rustad | Board of Directors | 0 companies |
| Thor Johan Christensen | Chairman | 0 companies |
| Øystein Falch | Chairman | 0 companies |
| Henrik Malcolm Falch | Board of Directors | 0 companies |