| Revenue | NOK 32,7M | +6% |
| EBITDA | NOK 8,1M | +13% |
| Net profit | NOK 2,5M | -2% |
| Total assets | NOK 49,9M | +27% |
| Equity | NOK 28,2M | +29% |
| Employees | 35 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 725 | 3 795 | 9 885 | 9 758 | 9 510 | 15 470 | 12 150 | 20 922 | 21 384 | 24 620 | 30 929 | 32 670 |
| Staff expenses | −459 | −1 019 | −3 375 | −4 731 | −5 399 | −6 905 | −8 769 | −7 957 | −9 961 | −11 989 | −14 709 | −15 316 |
| EBITDA | −73 | 958 | 2 970 | 2 458 | −497 | 1 778 | −3 363 | 7 306 | 5 585 | 4 826 | 7 146 | 8 073 |
| Depreciation & amort. | −0 | −0 | −33 | −59 | −148 | −200 | −280 | −2 191 | −3 118 | −4 303 | −5 730 | −6 194 |
| EBIT | −73 | 958 | 2 937 | 2 399 | −645 | 1 579 | −3 643 | 5 115 | 2 467 | 523 | 1 416 | 1 879 |
| Net financials | 0 | −5 | 6 | 7 | 2 | −33 | −99 | −511 | −597 | −382 | −953 | −872 |
| Profit before tax | −73 | 952 | 2 943 | 2 406 | −643 | 1 546 | −3 742 | 4 605 | 1 869 | 141 | 463 | 1 007 |
| Tax | −20 | 9 | 306 | 201 | −655 | −223 | −190 | 198 | −479 | −1 774 | −2 109 | −1 522 |
| Net profit | −53 | 944 | 2 637 | 2 205 | 12 | 1 769 | 3 297 | 4 406 | 2 348 | 1 915 | 2 571 | 2 529 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 956 | 2 417 | 6 266 | 8 577 | 10 920 | 10 249 | 16 273 | 23 383 | 30 201 | 40 679 | 39 252 | 49 921 |
| Equity | 748 | 1 692 | 4 434 | 6 785 | 7 248 | 6 917 | 10 214 | 10 820 | 16 169 | 18 975 | 21 901 | 28 207 |
| Long-term debt | 0 | 0 | 10 | 7 | 0 | 0 | 2 500 | 7 500 | 10 792 | 12 792 | 9 533 | 7 608 |
| Short-term debt | 208 | 725 | 1 822 | 1 785 | 3 672 | 3 332 | 3 559 | 5 063 | 3 241 | 8 913 | 7 818 | 14 106 |
| Total debt | 208 | 725 | 1 832 | 1 792 | 3 672 | 3 332 | 6 059 | 12 563 | 14 032 | 21 704 | 17 351 | 21 714 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vidar Gunnerud As | Company | 29.3% | 29.3% | 2023 |
Aas Dale As | Company | 14.5% | 14.5% | 2023 |
Renbygda As | Company | 12.6% | 12.6% | 2023 |
Ntnu Technology Transfer As | Company | 10.0% | 10.0% | 2023 |
Solution Seeker As | Company | 6.8% | 6.8% | 2023 |
Rentabilitet As | Company | 4.8% | 4.8% | 2023 |
Sendn As | Company | 4.0% | 4.0% | 2023 |
Bjarne Grimstad As | Company | 3.6% | 3.6% | 2023 |
Investivest As | Company | 2.8% | 2.8% | 2023 |
Ursin-Holm As | Company | 2.8% | 2.8% | 2023 |
Investimax As | Company | 2.4% | 2.4% | 2023 |
The Boston Consulting Group, Inc. | Company | 2.4% | 2.4% | 2023 |
Skrondal Invest As | Company | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vidar Gunnerud | Chairman | 0 companies |
| Vidar Thune Uglane | Board of Directors | 0 companies |
| Lene Isey Gjævert | Board of Directors | 0 companies |
| Ellen Cathrine Grasbakken | Board of Directors | 0 companies |
| Iselin Børsheim Stundal | Board of Directors | 0 companies |
| Bjørn-Erik Dale | Board of Directors | 0 companies |
| Bjarne Anton Foss | Board of Directors | 0 companies |
| Sheri Shaghayegh Shamlou | Board of Directors | 0 companies |