| Revenue | NOK 14,4M | +12% |
| EBITDA | NOK 149K | -35% |
| Net profit | NOK -122K | +74% |
| Total assets | NOK 12,9M | -1% |
| Equity | NOK 5,9M | -2% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 959 | 2 331 | 3 161 | 7 460 | 5 487 | 5 741 | 6 322 | 6 320 | 8 855 | 11 287 | 12 826 | 14 397 |
| Staff expenses | −563 | −1 237 | −1 134 | −1 956 | −2 009 | −2 239 | −2 836 | −2 694 | −4 047 | −5 204 | −6 819 | −8 162 |
| EBITDA | −130 | −120 | −19 | 36 | 359 | 140 | 381 | 357 | 572 | 225 | 228 | 149 |
| Depreciation & amort. | −0 | −0 | −14 | −28 | −42 | −66 | −79 | −64 | −84 | −160 | −149 | −115 |
| EBIT | −130 | −120 | −33 | 8 | 317 | 74 | 303 | 293 | 488 | 64 | 79 | 34 |
| Net financials | 79 | 135 | 71 | 41 | 36 | 399 | −76 | 55 | −74 | 383 | −468 | −65 |
| Profit before tax | −51 | 15 | 38 | 49 | 354 | 473 | 227 | 349 | 414 | 447 | −389 | −31 |
| Tax | −0 | 6 | −0 | 25 | 68 | 38 | 105 | 82 | 111 | 62 | 74 | 90 |
| Net profit | −51 | 9 | 38 | 25 | 285 | 435 | 121 | 267 | 303 | 384 | −462 | −122 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 583 | 6 336 | 7 270 | 7 234 | 9 990 | 8 378 | 8 069 | 9 319 | 11 931 | 13 214 | 13 013 | 12 932 |
| Equity | 4 234 | 4 243 | 4 281 | 4 506 | 4 791 | 5 211 | 5 332 | 5 599 | 5 902 | 6 286 | 6 024 | 5 902 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 349 | 2 093 | 2 989 | 2 729 | 3 199 | 3 167 | 2 736 | 3 720 | 6 029 | 6 928 | 6 989 | 7 030 |
| Total debt | 1 349 | 2 093 | 2 989 | 2 729 | 5 199 | 3 167 | 2 736 | 3 720 | 6 029 | 6 928 | 6 989 | 7 030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WH Deputy Member | Deputy Member | 2021 | — | — |
TS Deputy Member | Deputy Member | 2023 | — | — |
TS Deputy Member | Deputy Member | 2025 | — | — |
TH Deputy Member | Deputy Member | 2024 | — | — |
HF Deputy Member | Deputy Member | 2022 | — | — |
SA Deputy Member | Deputy Member | 2022 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TD Deputy Member | Deputy Member | 2023 | — | — |
CM Deputy Member | Deputy Member | 2023 | — | — |
AM Deputy Member | Deputy Member | 2022 | — | — |
AM Deputy Member | Deputy Member | 2022 | — | — |
JA Deputy Member | Deputy Member | 2025 | — | — |
LA Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
EF | Board of Directors | 2024 | — | — |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Herøya Industripark As | Company | 40.0% | 40.0% | 2024 |
Siva - Selskapet For Industrivekst Sf | Company | 16.7% | 16.7% | 2024 |
Det Kommunale Oppgavefellesskapet, Grenlandssamarbeidet | Company | 16.7% | 16.7% | 2024 |
TELEMARK FYLKESKOMMUNE | Company | 6.7% | 6.7% | 2024 |
Universitetet I Sørøst-Norge | Company | 6.7% | 6.7% | 2024 |
VESTFOLD OG TELEMARK FYLKESKOMMUNE UNDER SLETTING FRA 01.01.2024 | Company | 6.7% | 6.7% | 2022 |
Bilfinger Norway As | Company | 3.3% | 3.3% | 2024 |
Skagerak Utvikling As | Company | 2.2% | 2.2% | 2024 |
Proventia As | Company | 2.2% | 2.2% | 2022 |
Telemark Teknologipark As | Company | 2.2% | 2.2% | 2024 |
NOTODDEN UTVIKLING AS | Company | 2.2% | 2.2% | 2024 |
Stiftelsen Sintef | Company | 1.1% | 1.1% | 2024 |
Project Invest As | Company | 1.1% | 1.1% | 2024 |
Klosterøya Næringspark As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Wenche Haugerud | Deputy Member | 0 companies |
| Thomas Slagsvold | Deputy Member | 0 companies |
| Tone Størseth | Deputy Member | 0 companies |
| Tonje Harbek Brokke | Deputy Member | 0 companies |
| Helge Forsaa | Deputy Member | 0 companies |
| Skjalg Aasland | Deputy Member | 0 companies |
| Jørn Roar Bamle | Chief Executive Officer | 0 companies |
| Trond Ditlefsen | Deputy Member | 0 companies |
| Cornelis Martinus Jacobus Gerardus Spooren | Deputy Member | 0 companies |
| Anne Marte Sperre Kaasa | Deputy Member | 0 companies |
| Ane Marte Rasmussen | Deputy Member | 0 companies |
| Jon Aasen | Deputy Member | 0 companies |
| Liselotte Aune Lee | Deputy Member | 0 companies |
| John Terje Veset | Board of Directors | 0 companies |
| Mette Lene Falck-Pedersen | Board of Directors | 0 companies |
| Nils Kristian Bogen | Board of Directors | 0 companies |
| Bjørn Harald Rudborg | Board of Directors | 0 companies |
| Arild Petersen | Board of Directors | 0 companies |
| Jørgen Nyhus | Board of Directors | 0 companies |
| Sverre Gotaas | Chairman | 0 companies |
| Karsten Rabe | Board of Directors | 0 companies |
| Espen Behring | Board of Directors | 0 companies |
| Roar Hartvik Tønnesen | Board of Directors | 0 companies |
| Jasmina Hafizovic Cavka | Board of Directors | 0 companies |
| Øyvind Solbakken | Board of Directors | 0 companies |
| Monika Lønnebakke | Board of Directors | 0 companies |
| Hanne Gro Haugland | Deputy Chairman | 0 companies |
| Oddrun Englund | Board of Directors | 0 companies |
| Lars-Ivar Bøe | Board of Directors | 0 companies |
| Erik Flå | Board of Directors | 0 companies |
| Jan Nikolai Boye | Board of Directors | 0 companies |