| Revenue | NOK 3,3M | +23% |
| EBITDA | NOK 592K | +125% |
| Net profit | NOK -1,9M | +63% |
| Total assets | NOK 7,5M | -13% |
| Equity | NOK 1,2M | -60% |
| Employees | 4 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 539 | 29 | 317 | 2 009 | 911 | 13 | 348 | 1 093 | 1 411 | 3 022 | 3 775 | 2 670 | 3 278 |
| Staff expenses | −1 | −2 | −1 | −5 | −190 | −1 508 | −1 333 | −1 777 | −1 361 | −2 488 | −2 332 | −2 559 | −3 043 | −1 278 |
| EBITDA | −144 | −233 | −99 | −153 | 116 | −1 651 | −1 987 | −2 380 | −1 108 | −3 486 | −963 | −1 110 | −2 350 | 592 |
| Depreciation & amort. | −11 | −15 | −13 | −9 | −20 | −24 | −23 | −78 | −169 | −132 | −1 739 | −1 132 | −2 659 | −2 143 |
| EBIT | −155 | −248 | −112 | −162 | 96 | −1 676 | −2 010 | −2 458 | −1 277 | −3 618 | −2 702 | −2 242 | −5 010 | −1 551 |
| Net financials | 0 | −18 | −47 | −54 | −96 | −109 | −195 | −310 | −272 | −164 | −544 | −40 | −186 | −346 |
| Profit before tax | −155 | −266 | −160 | −215 | −0 | −1 785 | −2 205 | −2 768 | −1 549 | −3 782 | −3 246 | −2 282 | −5 196 | −1 897 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −155 | −266 | −160 | −215 | −0 | −1 785 | −2 205 | −2 768 | −1 549 | −3 782 | −3 246 | −2 282 | −5 196 | −1 897 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 773 | 1 092 | 1 264 | 2 645 | 7 477 | 5 193 | 5 452 | 4 635 | 4 643 | 6 804 | 8 460 | 10 766 | 8 630 | 7 503 |
| Equity | 551 | 485 | 326 | 2 111 | 4 611 | 3 326 | 1 121 | 1 119 | 1 715 | 758 | 618 | 8 336 | 3 141 | 1 243 |
| Long-term debt | 0 | 0 | 409 | 419 | 484 | 1 500 | 2 601 | 1 532 | 654 | 726 | 212 | 0 | 2 000 | 2 000 |
| Short-term debt | 222 | 606 | 529 | 116 | 2 382 | 367 | 1 730 | 1 983 | 2 275 | 5 320 | 7 629 | 2 429 | 3 490 | 4 260 |
| Total debt | 222 | 606 | 938 | 535 | 2 866 | 1 867 | 4 331 | 3 516 | 2 928 | 6 046 | 7 842 | 2 429 | 5 490 | 6 260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maks-Holding As | Company | 23.8% | 23.8% | 2024 |
Safe Comfort As | Company | 17.4% | 17.4% | 2024 |
Roan Invest As | Company | 12.7% | 12.7% | 2024 |
Johan Vinje As | Company | 7.6% | 7.6% | 2024 |
| Individual | 6.9% | 6.9% | 2024 | |
E14 Invest Ab | Company | 4.2% | 4.2% | 2024 |
| Individual | 4.2% | 4.2% | 2022 | |
Samsetak Invest As | Company | 2.7% | 2.7% | 2024 |
Sparebank 1 Smn Invest As | Company | 2.3% | 2.3% | 2024 |
Zwart Eiendom As | Company | 2.2% | 2.2% | 2024 |
Aarseth Invest As | Company | 2.2% | 2.2% | 2024 |
Thetis As | Company | 1.8% | 1.8% | 2024 |
T Haugan Holding As | Company | 1.7% | 1.7% | 2024 |
Trondheim Murservice As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
Gran Trapp | Company | 1.1% | 1.1% | 2023 |
Goran Trapp | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ann-Kristin Johansen | Chief Executive Officer | 0 companies |
| Jonas Henrik Granström | Board of Directors | 0 companies |
| Guttorm Nielsen | Board of Directors | 0 companies |
| Anders Estenstad | Board of Directors | 0 companies |
| Thomas Schøning | Chairman | 0 companies |
| Tor Morten Rosmæl | Board of Directors | 0 companies |
| Aasmund Frøseth | Chairman | 0 companies |
| Ingvild Ragna Myhre | Chairman | 0 companies |
| Christian Fredrik Stray | Board of Directors | 0 companies |