| Revenue | NOK 18,8M | +0% |
| EBITDA | NOK 782K | +210% |
| Net profit | NOK 508K | +289% |
| Total assets | NOK 3,6M | -14% |
| Equity | NOK -208K | +71% |
| Employees | 38 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 775 | 11 544 | 13 602 | 13 883 | 15 869 | 17 021 | 15 012 | 15 051 | 13 986 | 15 766 | 16 025 | 10 223 | 11 044 | 17 702 | 18 824 | 18 766 |
| Staff expenses | −0 | −1 832 | −4 695 | −4 996 | −5 133 | −5 980 | −6 021 | −5 067 | −5 099 | −5 081 | −5 745 | −5 520 | −3 632 | −4 024 | −6 569 | −6 813 | −6 485 |
| EBITDA | −4 | −1 112 | −383 | 581 | 307 | 375 | 627 | 1 203 | 981 | 112 | 728 | 971 | 529 | 704 | 316 | 252 | 782 |
| Depreciation & amort. | −0 | −176 | −727 | −772 | −835 | −825 | −620 | −179 | −154 | −144 | −150 | −143 | −100 | −86 | −42 | −117 | −163 |
| EBIT | −4 | −1 288 | −1 109 | −190 | −528 | −450 | 7 | 1 025 | 827 | −32 | 577 | 828 | 430 | 619 | 274 | 135 | 619 |
| Net financials | 2 | −159 | −299 | −290 | −275 | −216 | −197 | −162 | −114 | −89 | −97 | −73 | −84 | −78 | −5 | 33 | 33 |
| Profit before tax | −2 | −1 447 | −1 408 | −480 | −803 | −666 | −191 | 862 | 713 | −121 | 480 | 755 | 346 | 541 | 269 | 167 | 652 |
| Tax | −0 | −402 | −393 | −130 | −214 | −134 | −48 | 322 | 219 | 10 | 144 | 167 | 76 | 120 | 59 | 37 | 143 |
| Net profit | −1 | −1 045 | −1 015 | −350 | −588 | −532 | −143 | 540 | 494 | −132 | 336 | 588 | 270 | 421 | 209 | 131 | 508 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 443 | 8 001 | 5 925 | 4 610 | 4 643 | 4 857 | 4 853 | 3 618 | 2 953 | 3 549 | 3 078 | 2 848 | 2 462 | 3 946 | 3 572 | 4 227 | 3 636 |
| Equity | 100 | −944 | −1 959 | −2 309 | −2 898 | −3 430 | −3 573 | −3 033 | −2 539 | −2 671 | −2 334 | −1 746 | −1 476 | −1 056 | −846 | −716 | −208 |
| Long-term debt | 200 | 5 857 | 5 601 | 5 018 | 4 515 | 4 011 | 5 858 | 4 555 | 2 962 | 3 858 | 2 955 | 2 052 | 2 300 | 2 300 | 1 600 | 1 200 | 900 |
| Short-term debt | 143 | 3 089 | 2 283 | 1 901 | 3 026 | 4 276 | 2 568 | 2 096 | 2 530 | 2 362 | 2 457 | 2 542 | 1 639 | 2 701 | 2 818 | 3 742 | 2 943 |
| Total debt | 343 | 8 946 | 7 884 | 6 919 | 7 541 | 8 287 | 8 426 | 6 651 | 5 492 | 6 220 | 5 412 | 4 594 | 3 939 | 5 001 | 4 418 | 4 942 | 3 843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 37.5% | 37.5% | 2023 |
Know How Holding As | Company | 37.5% | 37.5% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
Helmaks As | Company | 2.5% | 2.5% | 2023 |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Hovden Youssef | Chief Executive Officer | 0 companies |
| Matias Hynne | Chief Executive Officer | 0 companies |
| Susanne Jensen | Chief Executive Officer | 0 companies |
| Marcus Andre Berg Acharius | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |