| Revenue | NOK 622K | -11% |
| EBITDA | NOK 28K | +3% |
| Net profit | NOK 30K | +28% |
| Total assets | NOK 161K | -30% |
| Equity | NOK 43K | +219% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 726 | 3 552 | 3 581 | 2 201 | 2 201 | 1 951 | 2 190 | 1 789 | 1 840 | 1 679 | 758 | 699 | 622 |
| Staff expenses | −843 | −1 992 | −1 789 | −1 050 | −1 102 | −793 | −1 255 | −946 | −784 | −724 | −137 | −389 | −238 |
| EBITDA | 218 | −107 | 82 | 26 | −4 | −22 | −225 | 315 | −192 | −51 | −25 | 28 | 28 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −3 | −3 | −3 | −3 | −3 | −0 |
| EBIT | 218 | −107 | 82 | 26 | −4 | −22 | −226 | 311 | −196 | −55 | −29 | 25 | 28 |
| Net financials | −10 | 7 | −1 | −3 | 3 | 1 | −0 | −0 | −1 | −2 | −0 | −2 | 1 |
| Profit before tax | 208 | −100 | 81 | 23 | −1 | −21 | −227 | 311 | −197 | −57 | −29 | 23 | 30 |
| Tax | 58 | −3 | −0 | 6 | 26 | −4 | −49 | 68 | 8 | −0 | −0 | −0 | −0 |
| Net profit | 150 | −97 | 81 | 17 | −27 | −17 | −178 | 242 | −205 | −57 | −29 | 23 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 693 | 978 | 1 138 | 774 | 890 | 611 | 845 | 1 007 | 518 | 246 | 234 | 229 | 161 |
| Equity | 260 | 163 | 245 | 261 | 235 | 218 | 40 | 282 | 77 | 20 | −10 | 14 | 43 |
| Long-term debt | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 815 | 893 | 512 | 655 | 394 | 806 | 725 | 441 | 227 | 243 | 216 | 118 |
| Total debt | 433 | 815 | 893 | 512 | 655 | 394 | 806 | 725 | 441 | 227 | 243 | 216 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stein Erik Grane | Chief Executive Officer | 0 companies |
| Gunnar Haugen | Board of Directors | 0 companies |