| Revenue | NOK 106M | +15% |
| EBITDA | NOK 5,8M | +2147% |
| Net profit | NOK -2,9M | +92% |
| Total assets | NOK 21,8M | +14% |
| Equity | NOK -19,9M | +11% |
| Employees | 241 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 7 353 | 17 935 | 24 162 | 25 337 | 29 382 | 28 073 | 33 446 | 56 249 | 92 518 | 105 971 |
| Staff expenses | −375 | −2 492 | −6 113 | −8 111 | −11 659 | −11 501 | −9 388 | −12 719 | −25 678 | −35 505 | −40 208 |
| EBITDA | −828 | −200 | 503 | 3 537 | −1 789 | 3 047 | 3 141 | 2 015 | −12 488 | 257 | 5 775 |
| Depreciation & amort. | −23 | −424 | −3 153 | −1 845 | −2 594 | −2 609 | −2 790 | −2 379 | −3 378 | −4 004 | −5 032 |
| EBIT | −851 | −624 | −2 650 | 1 692 | −4 382 | 438 | 351 | −364 | −15 866 | −3 747 | 742 |
| Net financials | −5 | 0 | −328 | −302 | −1 083 | −655 | −690 | −584 | −899 | −31 787 | −3 659 |
| Profit before tax | −856 | −624 | −2 979 | 1 391 | −5 465 | −217 | −339 | −948 | −16 765 | −35 534 | −2 917 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −856 | −624 | −2 979 | 1 391 | −5 465 | −217 | −339 | −948 | −15 885 | −35 534 | −2 917 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 766 | 4 191 | 7 609 | 19 857 | 24 941 | 23 627 | 31 912 | 35 364 | 42 505 | 19 172 | 21 843 |
| Equity | 1 474 | 1 053 | −229 | 7 661 | 6 496 | 6 279 | 20 321 | 19 918 | 13 141 | −22 393 | −19 890 |
| Long-term debt | 0 | 867 | 3 072 | 6 765 | 13 124 | 10 445 | 7 790 | 8 246 | 8 971 | 21 015 | 21 658 |
| Short-term debt | 292 | 2 272 | 4 766 | 5 430 | 5 320 | 6 903 | 3 800 | 7 200 | 20 393 | 20 550 | 20 075 |
| Total debt | 292 | 3 138 | 7 838 | 12 195 | 18 445 | 17 348 | 11 591 | 15 446 | 29 364 | 41 565 | 41 733 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wf&B Aps | Company | 35.2% | 35.2% | 2022 |
Montanus Kapital As | Company | 24.4% | 24.4% | 2022 |
Wahl Projects As | Company | 9.8% | 9.8% | 2022 |
Scan-Corp As | Company | 9.0% | 9.0% | 2022 |
Gira Kapital As | Company | 6.8% | 6.8% | 2022 |
Nordskar Holding As | Company | 5.5% | 5.5% | 2022 |
Ajæg As | Company | 3.6% | 3.6% | 2022 |
| Individual | 2.7% | 2.7% | 2022 | |
Belinki As | Company | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Opavska Wahl | Board of Directors | 0 companies |
| Knut Andreas Berg | Chairman | 0 companies |