| Revenue | NOK 1,2M | +42% |
| EBITDA | NOK 400K | +295% |
| Net profit | NOK 189K | +183% |
| Total assets | NOK 2,8M | -11% |
| Equity | NOK -523K | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 608 | 1 130 | 3 049 | 2 661 | 351 | 431 | 492 | 2 103 | 784 | 962 | 602 | 877 | 1 249 |
| Staff expenses | −819 | −1 011 | −1 637 | −1 184 | −551 | −525 | −559 | −553 | −621 | −656 | −591 | −625 | −324 |
| EBITDA | 264 | −387 | −658 | 101 | −709 | −365 | −651 | 1 137 | −605 | −244 | −782 | −205 | 400 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −42 | −44 | −61 | −73 | −138 | −144 |
| EBIT | 264 | −387 | −658 | 101 | −709 | −365 | −651 | 1 095 | −649 | −305 | −854 | −342 | 256 |
| Net financials | 0 | −10 | 21 | 11 | 1 | −1 | 0 | 2 | −5 | −3 | −12 | −2 | −13 |
| Profit before tax | 262 | −397 | −636 | 112 | −708 | −366 | −651 | 1 097 | −654 | −309 | −867 | −344 | 242 |
| Tax | 17 | −209 | −237 | 7 | −206 | 18 | 626 | −595 | −206 | −112 | −245 | −118 | 53 |
| Net profit | 245 | −189 | −399 | 105 | −502 | −384 | −1 277 | 1 691 | −447 | −196 | −622 | −227 | 189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 641 | 1 540 | 2 237 | 1 989 | 1 887 | 2 042 | 858 | 2 956 | 2 628 | 2 593 | 2 293 | 3 189 | 2 846 |
| Equity | 732 | 544 | 144 | 249 | −253 | −104 | −1 381 | 310 | −137 | −334 | −956 | −712 | −523 |
| Long-term debt | −106 | 0 | 0 | 0 | 0 | 600 | 1 300 | 1 400 | 1 400 | 1 100 | 1 920 | 1 570 | 1 730 |
| Short-term debt | 1 803 | 890 | 1 987 | 1 740 | 2 140 | 1 547 | 939 | 1 246 | 1 365 | 1 827 | 1 328 | 2 331 | 1 639 |
| Total debt | 1 803 | 890 | 1 987 | 1 740 | 2 140 | 2 147 | 2 239 | 2 646 | 2 765 | 2 927 | 3 249 | 3 901 | 3 369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Deputy Member | Deputy Member | 2022 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Imisu As | Company | 85.0% | 85.0% | 2024 |
| Individual | 59.4% | 59.4% | 2022 | |
Mælen Blikk Og Ventilasjon Holding As | Company | 10.0% | 10.0% | 2024 |
R.S. Andersen As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Mælen | Deputy Member | 0 companies |
| Sondre Klæboe Jacobsen | Chief Executive Officer | 0 companies |
| Carlos Alberto Dorao | Board of Directors | 0 companies |
| Dag Vareide | Board of Directors | 0 companies |
| Per Morten Løhre | Board of Directors | 0 companies |
| Roar Stein Andersen | Chairman | 0 companies |