| Revenue | NOK 7,4M | -18% |
| EBITDA | NOK -3,7M | +23% |
| Net profit | NOK -5,7M | -38% |
| Total assets | NOK 7,2M | +15% |
| Equity | NOK 901K | +18% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 616 | 0 | 0 | 0 | 12 640 | 2 539 | 6 051 | 18 445 | 11 796 | 9 075 | 7 447 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −820 | −236 | −527 | −5 174 | −2 771 | −4 343 | −2 905 |
| EBITDA | −3 | −62 | −27 | −13 | −4 | 178 | 165 | 752 | 393 | −1 366 | −4 871 | −3 745 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −62 | −0 | −33 | −34 | −33 | −7 |
| EBIT | −3 | −62 | −27 | −13 | −4 | 178 | 103 | 752 | 360 | −1 400 | −4 904 | −3 752 |
| Net financials | 0 | 0 | 0 | 0 | −0 | 0 | −4 | −6 | −66 | −59 | −287 | −538 |
| Profit before tax | −3 | −61 | −27 | −13 | −5 | 178 | 99 | 746 | 295 | −1 459 | −5 191 | −4 291 |
| Tax | −3 | 3 | −0 | −0 | −0 | 34 | 22 | 164 | 65 | −287 | −1 087 | 1 375 |
| Net profit | 0 | −64 | −27 | −13 | −5 | 144 | 77 | 582 | 230 | −1 173 | −4 104 | −5 666 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 | 834 | 163 | 152 | 70 | 3 274 | 649 | 2 662 | 4 406 | 7 042 | 6 287 | 7 201 |
| Equity | 22 | −43 | −69 | −82 | −87 | 527 | 604 | 716 | 945 | 4 869 | 766 | 901 |
| Long-term debt | 0 | 0 | 200 | 200 | 120 | 0 | 0 | 0 | 84 | 90 | 0 | 0 |
| Short-term debt | 12 | 876 | 33 | 34 | 37 | 2 747 | 45 | 1 947 | 3 377 | 2 082 | 5 522 | 6 300 |
| Total debt | 12 | 876 | 233 | 234 | 157 | 2 747 | 45 | 1 947 | 3 460 | 2 173 | 5 522 | 6 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Plan Investor As | Company | 37.7% | 37.7% | 2024 |
Scandinavian Sales Group Ab | Company | 20.4% | 20.4% | 2023 |
| Individual | 14.8% | 14.8% | 2024 | |
Magella Holding Ab | Company | 6.4% | 6.4% | 2024 |
A1 Invest Holding As | Company | 5.3% | 5.3% | 2024 |
| Individual | 4.9% | 4.9% | 2024 | |
Döllken Nordic As | Company | 4.4% | 4.4% | 2024 |
Doclab As | Company | 4.0% | 4.0% | 2024 |
JLG INVEST AS | Company | 2.6% | 2.6% | 2024 |
| Individual | 2.1% | 2.1% | 2024 | |
Ulz Holding As | Company | 1.6% | 1.6% | 2024 |
Malermester Berge As | Company | 1.4% | 1.4% | 2024 |
Lind Investment As | Company | 1.2% | 1.2% | 2024 |
Kordahl Holding As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Johansen | Chief Executive Officer | 0 companies |
| Per Anders Daniel Persson | Board of Directors | 0 companies |
| Håkan Tollefsen | Chairman | 0 companies |
| Lars Roland Alm | Board of Directors | 0 companies |
| Johnny Leergaard Gravfort | Chairman | 0 companies |