| Revenue | NOK 29,1M | -15% |
| EBITDA | NOK -11,3M | +18% |
| Net profit | NOK -17M | -24650% |
| Total assets | NOK 323,1M | -24% |
| Equity | NOK 138,6M | -11% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 401 | 257 869 | 0 | 0 | 0 | 0 | 0 | 596 | 234 | 35 | 19 324 | 22 108 | 26 596 | 23 953 | 29 687 | 34 156 | 29 085 |
| Staff expenses | −35 567 | −30 193 | −0 | −0 | −0 | −939 | −1 570 | −1 640 | −3 840 | −15 747 | −32 095 | −36 300 | −31 675 | −31 563 | −35 291 | −35 252 | −29 309 |
| EBITDA | −729 | 10 229 | −84 | −375 | −243 | −1 407 | −2 325 | −2 065 | −5 397 | −21 187 | −21 315 | −23 447 | −12 385 | −16 775 | −18 669 | −13 715 | −11 282 |
| Depreciation & amort. | −4 003 | −4 135 | −0 | −0 | −0 | −0 | −206 | −180 | −216 | −393 | −350 | −499 | −628 | −620 | −521 | −1 128 | −1 399 |
| EBIT | −4 732 | 6 093 | −84 | −375 | −243 | −1 407 | −2 531 | −2 245 | −5 613 | −21 580 | −21 665 | −23 946 | −13 013 | −17 396 | −19 190 | −14 843 | −12 681 |
| Net financials | −2 730 | −346 | 19 431 | 16 673 | 20 991 | 29 864 | 29 408 | 46 473 | 22 355 | 37 210 | 62 242 | 70 667 | 51 493 | 62 823 | 51 331 | 17 470 | −9 149 |
| Profit before tax | −7 462 | 5 747 | 19 347 | 16 298 | 20 747 | 28 457 | 26 877 | 44 228 | 16 742 | 15 630 | 40 577 | 46 721 | 38 480 | 45 427 | 32 141 | 2 627 | −21 830 |
| Tax | −4 382 | 4 059 | 4 394 | −71 | −197 | 208 | −1 016 | −860 | 494 | 3 750 | 5 433 | 6 429 | 8 466 | 3 361 | 7 054 | 2 558 | −4 803 |
| Net profit | −3 080 | 1 658 | 14 953 | 16 369 | 20 945 | 28 250 | 27 893 | 45 088 | 16 248 | 11 880 | 35 144 | 40 292 | 30 014 | 42 066 | 25 087 | 69 | −17 027 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 303 951 | 258 182 | 114 714 | 108 821 | 126 675 | 148 103 | 126 896 | 156 877 | 131 535 | 181 528 | 223 230 | 277 751 | 290 357 | 302 883 | 411 648 | 422 368 | 323 091 |
| Equity | 40 399 | 77 142 | 86 851 | 97 150 | 97 095 | 114 840 | 96 831 | 126 919 | 87 616 | 90 745 | 91 489 | 141 870 | 153 384 | 155 450 | 155 537 | 155 606 | 138 579 |
| Long-term debt | 35 923 | 5 398 | 13 209 | 3 524 | 3 764 | 958 | 993 | 1 198 | 41 | 1 085 | 814 | 1 504 | 1 061 | 628 | 62 208 | 228 049 | 175 339 |
| Short-term debt | 227 629 | 175 643 | 14 654 | 8 147 | 25 817 | 32 305 | 29 073 | 28 760 | 43 878 | 89 699 | 130 927 | 134 377 | 135 912 | 146 804 | 193 902 | 38 713 | 9 173 |
| Total debt | 263 552 | 181 041 | 27 863 | 11 671 | 29 581 | 33 263 | 30 066 | 29 958 | 43 919 | 90 783 | 131 741 | 135 881 | 136 973 | 147 432 | 256 111 | 266 762 | 184 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Deputy Member | Deputy Member | 2021 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gmagi As | Company | 95.0% | 95.0% | 2024 |
Trysilhusgruppen Ansatte As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arve Ree | Deputy Member | 0 companies |
| Kjetil Jordanger | Chief Executive Officer | 0 companies |
| Geir Olai Jordanger | Chairman | 0 companies |
| Andreas Mørk | Board of Directors | 0 companies |
| Sindre Jordanger | Board of Directors | 0 companies |
| Helge Jordanger | Board of Directors | 0 companies |