| Revenue | NOK 33,5M | +22% |
| EBITDA | NOK -2,4M | -199% |
| Net profit | NOK -3,9M | -148% |
| Total assets | NOK 11,4M | +10% |
| Equity | NOK -3,4M | -729% |
| Employees | 28 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 4 521 | 11 230 | 8 185 | 8 924 | 8 697 | 14 554 | 31 965 | 7 509 | 35 522 | 36 350 | 39 964 | 52 348 | 27 374 | 33 509 |
| Staff expenses | −0 | −2 925 | −3 681 | −4 096 | −3 398 | −2 466 | −1 917 | −1 483 | −1 370 | −3 615 | −7 114 | −13 188 | −16 225 | −11 302 | −12 684 |
| EBITDA | 58 | 324 | 537 | 483 | 608 | 437 | 789 | 3 146 | −339 | 3 219 | 974 | 683 | 1 973 | −817 | −2 445 |
| Depreciation & amort. | −1 | −73 | −227 | −302 | −339 | −376 | −475 | −377 | −302 | −205 | −191 | −161 | −306 | −399 | −426 |
| EBIT | 57 | 252 | 310 | 181 | 269 | 61 | 314 | 2 769 | −641 | 3 014 | 782 | 522 | 1 667 | −1 216 | −2 871 |
| Net financials | 0 | −145 | −221 | −198 | −195 | 269 | −425 | −87 | 738 | −1 591 | −1 048 | −113 | −379 | −807 | −567 |
| Profit before tax | 57 | 106 | 89 | −17 | 74 | 331 | −110 | 2 682 | 97 | 1 423 | −266 | 409 | 1 288 | −2 023 | −3 438 |
| Tax | 13 | 30 | 68 | −3 | 21 | 88 | 5 | 633 | 35 | 627 | 134 | 28 | −5 | −444 | 473 |
| Net profit | 44 | 76 | 21 | −13 | 54 | 242 | −115 | 2 049 | 62 | 796 | −400 | 382 | 1 293 | −1 578 | −3 911 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 618 | 3 734 | 8 116 | 8 871 | 11 995 | 14 282 | 13 089 | 13 919 | 7 163 | 11 024 | 10 698 | 15 970 | 19 224 | 10 342 | 11 352 |
| Equity | 444 | 521 | 541 | 528 | 489 | 578 | 443 | 414 | 482 | 1 278 | 442 | 824 | 2 115 | 536 | −3 374 |
| Long-term debt | 0 | 0 | 1 383 | 969 | 455 | 397 | 575 | 411 | 268 | 124 | 942 | 1 737 | 2 534 | 2 349 | 1 890 |
| Short-term debt | 1 165 | 2 687 | 6 192 | 7 374 | 11 051 | 13 306 | 12 071 | 13 094 | 6 414 | 9 622 | 9 314 | 13 410 | 14 575 | 7 457 | 12 837 |
| Total debt | 1 174 | 3 213 | 7 574 | 8 343 | 11 506 | 13 703 | 12 646 | 13 505 | 6 681 | 9 746 | 10 256 | 15 147 | 17 109 | 9 806 | 14 727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vidar T Holding As | Company | 80.0% | 80.0% | 2024 |
Åa Holding As | Company | 10.0% | 10.0% | 2024 |
Johnstad Holding As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Endre Johnstad | Chief Executive Officer | 0 companies |
| Vidar Tangen | Chairman | 0 companies |
| Åge Andersen | Board of Directors | 0 companies |