| Revenue | NOK 16M | -27% |
| EBITDA | NOK -334K | -1437% |
| Net profit | NOK -642K | -152% |
| Total assets | NOK 5,1M | +5% |
| Equity | NOK -51K | -117% |
| Employees | 19 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 022 | 5 699 | 4 017 | 4 620 | 6 694 | 14 227 | 21 524 | 16 346 | 13 635 | 18 209 | 21 956 | 15 974 |
| Staff expenses | −4 855 | −4 670 | −2 869 | −3 100 | −4 408 | −6 027 | −7 930 | −7 140 | −5 771 | −7 726 | −8 407 | −8 357 |
| EBITDA | 511 | −193 | 586 | 351 | 330 | 903 | −279 | −194 | 640 | 810 | −22 | −334 |
| Depreciation & amort. | −10 | −16 | −127 | −275 | −322 | −298 | −352 | −293 | −181 | −241 | −259 | −266 |
| EBIT | 501 | −208 | 459 | 76 | 8 | 606 | −632 | −486 | 459 | 569 | −281 | −600 |
| Net financials | −0 | −2 | −22 | −43 | −41 | −25 | −25 | 1 | 14 | −14 | −46 | −67 |
| Profit before tax | 500 | −210 | 437 | 33 | −33 | 581 | −657 | −485 | 473 | 555 | −326 | −667 |
| Tax | 145 | −0 | 59 | 9 | −8 | 136 | −49 | −71 | −0 | 97 | −72 | −25 |
| Net profit | 355 | −210 | 378 | 24 | −26 | 445 | −608 | −415 | 473 | 458 | −255 | −642 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 097 | 1 208 | 2 297 | 3 030 | 3 142 | 5 387 | 3 558 | 4 563 | 3 243 | 5 542 | 4 822 | 5 064 |
| Equity | 445 | 235 | 613 | 638 | 612 | 1 057 | 449 | 34 | 508 | 546 | 291 | −51 |
| Long-term debt | 0 | 0 | 877 | 1 386 | 1 172 | 1 176 | 659 | 325 | 147 | 681 | 446 | 443 |
| Short-term debt | 1 652 | 972 | 806 | 1 007 | 1 357 | 3 154 | 2 450 | 4 203 | 2 589 | 4 314 | 4 084 | 4 671 |
| Total debt | 1 652 | 972 | 1 683 | 2 392 | 2 529 | 4 330 | 3 109 | 4 528 | 2 736 | 4 996 | 4 530 | 5 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SN Observer | Observer | 2025 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Visund Borg As | Company | 33.3% | 33.3% | 2024 |
A Kjelaas Holding As | Company | 33.3% | 33.3% | 2024 |
F. Solem Holding As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Marius Risan Frøland | Chief Executive Officer | 0 companies |
| Stian Nygård | Observer | 0 companies |
| Anders Kjelaas | Chief Executive Officer | 0 companies |
| Bjørn Sigmund Tollefsen | Chairman | 0 companies |
| Atle Olaf Andresen | Board of Directors | 0 companies |
| Frode Solem | Board of Directors | 0 companies |
| Terje Gabrielsen | Chairman | 0 companies |