| Revenue | NOK 28,8M | -34% |
| EBITDA | NOK -4,4M | -2337% |
| Net profit | NOK -4,5M | -824% |
| Total assets | NOK 21,3M | +97% |
| Equity | NOK 5,1M | +80% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 479 | 84 782 | 78 586 | 74 628 | 78 590 | 46 584 | 70 237 | 46 066 | 39 334 | 33 592 | 43 623 | 28 791 |
| Staff expenses | −21 277 | −23 525 | −21 573 | −24 050 | −17 326 | −17 836 | −21 060 | −16 330 | −12 119 | −9 684 | −11 671 | −9 581 |
| EBITDA | 2 682 | −1 376 | −3 002 | −12 242 | 2 258 | −9 836 | −557 | −4 208 | −2 352 | −3 289 | 197 | −4 418 |
| Depreciation & amort. | −891 | −1 083 | −1 302 | −3 451 | −1 269 | −1 381 | −1 323 | −458 | −253 | −357 | −426 | −342 |
| EBIT | 1 791 | −2 459 | −4 304 | −15 693 | 989 | −11 217 | −1 879 | −4 666 | −2 605 | −3 647 | −229 | −4 760 |
| Net financials | −1 024 | −609 | −610 | −930 | 232 | −562 | −790 | 572 | −808 | −506 | −261 | −813 |
| Profit before tax | 767 | −3 068 | −4 914 | −16 623 | 1 221 | −11 779 | −2 670 | −4 093 | −3 413 | −4 153 | −490 | −5 573 |
| Tax | −0 | −1 921 | −0 | −0 | −5 134 | −0 | −2 945 | 5 879 | 1 926 | 274 | −0 | −1 041 |
| Net profit | 767 | −1 147 | −4 914 | −16 623 | 6 355 | −11 779 | 275 | −9 972 | −5 339 | −4 427 | −490 | −4 532 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 675 | 41 356 | 38 696 | 49 799 | 34 493 | 31 564 | 26 682 | 11 614 | 16 430 | 13 312 | 10 810 | 21 322 |
| Equity | 2 164 | 9 817 | 4 903 | 10 280 | 17 060 | 10 282 | 10 557 | 3 585 | 3 247 | 3 320 | 2 830 | 5 089 |
| Long-term debt | 13 446 | 1 907 | 673 | 786 | 253 | 92 | 9 | 519 | 874 | 1 857 | 1 298 | 757 |
| Short-term debt | 18 065 | 29 633 | 32 379 | 37 993 | 16 439 | 20 449 | 15 967 | 7 360 | 12 158 | 7 985 | 6 533 | 15 326 |
| Total debt | 31 512 | 31 540 | 33 052 | 38 779 | 16 692 | 20 541 | 15 975 | 7 879 | 13 033 | 9 842 | 7 830 | 16 083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
DT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ferno Norden Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Erik Hofseth Brekkenes | Chief Executive Officer | 0 companies |
| Dan Thomas Skilnand Harila | Chief Executive Officer | 0 companies |
| John Erik Nilsen | Board of Directors | 0 companies |
| Dag Andre Gimle Johansen | Chairman | 0 companies |
| Claes Gøran Kanold | Board of Directors | 0 companies |
| Morten James Torp | Board of Directors | 0 companies |