| Revenue | NOK 11,3M | -74% |
| EBITDA | NOK -813K | +49% |
| Net profit | NOK -821K | +59% |
| Total assets | NOK 338K | -94% |
| Equity | NOK -399K | -110% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 277 | 23 371 | 29 253 | 53 374 | 77 097 | 71 388 | 42 944 | 37 752 | 46 763 | 46 859 | 44 054 | 11 339 |
| Staff expenses | −1 524 | −3 318 | −3 449 | −4 842 | −8 159 | −7 994 | −4 720 | −4 350 | −4 473 | −4 777 | −4 056 | −745 |
| EBITDA | 104 | −265 | −1 508 | −708 | −1 831 | −5 252 | 2 382 | 3 111 | 2 065 | 785 | −1 594 | −813 |
| Depreciation & amort. | −31 | −62 | −63 | −185 | −209 | −830 | −278 | −228 | −335 | −228 | −299 | −7 |
| EBIT | 73 | −327 | −1 572 | −893 | −2 040 | −6 082 | 2 104 | 2 883 | 1 730 | 557 | −1 893 | −819 |
| Net financials | −1 | −44 | −98 | −196 | −481 | −488 | −21 | −45 | −65 | 20 | −117 | −2 |
| Profit before tax | 72 | −371 | −1 670 | −1 089 | −2 521 | −6 570 | 2 082 | 2 837 | 1 665 | 578 | −2 011 | −821 |
| Tax | 19 | −100 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 54 | −271 | −1 670 | −1 089 | −2 521 | −6 570 | 2 082 | 2 837 | 1 665 | 578 | −2 011 | −821 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 768 | 2 566 | 5 308 | 9 320 | 11 926 | 10 368 | 8 385 | 11 226 | 14 562 | 17 440 | 6 062 | 338 |
| Equity | 589 | 318 | 858 | 204 | −1 394 | −1 004 | 5 803 | 8 641 | 10 306 | 6 883 | 3 872 | −399 |
| Long-term debt | 294 | 690 | 1 377 | 5 929 | 9 291 | 6 464 | 1 025 | 1 462 | 1 935 | 1 271 | 255 | 500 |
| Short-term debt | 1 885 | 1 558 | 3 073 | 3 187 | 4 029 | 4 908 | 1 557 | 1 124 | 2 322 | 9 286 | 1 935 | 237 |
| Total debt | 2 179 | 2 248 | 4 450 | 9 116 | 13 320 | 11 372 | 2 582 | 2 586 | 4 257 | 10 557 | 2 190 | 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larseninvest As | Company | 51.0% | 51.0% | 2024 |
Holmain As | Company | 49.0% | 49.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Harald Naalem Filtvedt | Chief Executive Officer | 0 companies |
| Jan Erik Larsen | Chief Executive Officer | 0 companies |
| Tore Holm | Chairman | 0 companies |
| Kjersti Sofie Larsen | Board of Directors | 0 companies |