| Revenue | NOK 25M | -7% |
| EBITDA | NOK 543K | +38% |
| Net profit | NOK 300K | +103% |
| Total assets | NOK 7,5M | +5% |
| Equity | NOK 3,4M | -17% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 974 | 7 697 | 9 874 | 12 920 | 19 195 | 22 197 | 21 407 | 22 838 | 29 782 | 33 713 | 30 995 | 31 336 | 33 496 | 34 820 | 31 203 | 26 775 | 24 954 |
| Staff expenses | −266 | −934 | −1 690 | −1 973 | −2 978 | −3 399 | −3 462 | −3 991 | −5 132 | −6 866 | −7 813 | −7 326 | −5 741 | −6 269 | −6 628 | −5 932 | −5 979 |
| EBITDA | 127 | 83 | −163 | 346 | 252 | 668 | 467 | 330 | 1 231 | 688 | −839 | −1 324 | 2 038 | 2 445 | 1 507 | 394 | 543 |
| Depreciation & amort. | −19 | −46 | −39 | −40 | −95 | −117 | −110 | −130 | −139 | −100 | −115 | −172 | −153 | −150 | −133 | −142 | −139 |
| EBIT | 108 | 36 | −202 | 306 | 157 | 551 | 357 | 200 | 1 092 | 588 | −954 | −1 496 | 1 885 | 2 295 | 1 374 | 252 | 403 |
| Net financials | −32 | −35 | −34 | −42 | −72 | −98 | −84 | −77 | −99 | −56 | −106 | −207 | −155 | −95 | −82 | −63 | −21 |
| Profit before tax | 76 | 1 | −236 | 264 | 85 | 453 | 273 | 122 | 993 | 532 | −1 060 | −1 703 | 1 730 | 2 201 | 1 292 | 190 | 382 |
| Tax | 34 | −0 | −0 | 1 | 25 | 130 | 74 | 34 | 257 | 125 | −232 | −373 | 381 | 485 | 284 | 42 | 83 |
| Net profit | 41 | 1 | −236 | 263 | 60 | 324 | 199 | 88 | 736 | 406 | −828 | −1 330 | 1 350 | 1 716 | 1 008 | 148 | 300 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 101 | 1 196 | 1 234 | 2 481 | 3 159 | 3 801 | 3 636 | 4 634 | 6 124 | 7 806 | 8 375 | 6 697 | 6 403 | 7 488 | 7 064 | 7 185 | 7 529 |
| Equity | 141 | 143 | −93 | 170 | 230 | 554 | 753 | 841 | 1 576 | 2 183 | 1 354 | 24 | 1 374 | 3 090 | 3 998 | 4 146 | 3 445 |
| Long-term debt | 325 | 130 | 65 | 307 | 649 | 383 | 267 | 176 | 110 | 23 | 967 | 767 | 567 | 387 | 167 | 0 | 0 |
| Short-term debt | 635 | 924 | 1 261 | 2 004 | 2 280 | 2 865 | 2 617 | 3 618 | 4 438 | 5 600 | 6 054 | 5 906 | 4 463 | 4 011 | 2 899 | 3 040 | 4 084 |
| Total debt | 960 | 1 054 | 1 326 | 2 311 | 2 929 | 3 247 | 2 883 | 3 794 | 4 548 | 5 624 | 7 021 | 6 673 | 5 029 | 4 398 | 3 066 | 3 040 | 4 084 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søderstrøm Holding As | Company | 28.8% | 28.8% | 2023 |
Valskog Holding As | Company | 23.8% | 23.8% | 2023 |
| Individual | 17.4% | 17.4% | 2023 | |
| Individual | 15.4% | 15.4% | 2023 | |
| Individual | 15.4% | 15.4% | 2022 | |
Sembom Holding As | Company | 9.1% | 9.1% | 2023 |
Harddisk Datapartner As | Company | 5.5% | 5.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sigve Skålnes Haugsnes | Board of Directors | 0 companies |
| Kenny Johansen | Board of Directors | 0 companies |
| Espen Søderstrøm | Chairman | 0 companies |
| Erlend Henriksen Valskog | Board of Directors | 0 companies |