| Revenue | NOK 4,7M | +9% |
| EBITDA | NOK 258K | +24291% |
| Net profit | NOK 224K | +795% |
| Total assets | NOK 1,8M | +16% |
| Equity | NOK 1,3M | +21% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 106 | 1 845 | 2 754 | 3 067 | 2 452 | 2 674 | 2 681 | 2 337 | 3 236 | 4 283 | 4 662 |
| Staff expenses | −0 | −697 | −933 | −1 050 | −1 099 | −1 204 | −1 332 | −1 162 | −1 204 | −1 293 | −1 643 | −2 014 |
| EBITDA | −3 | 10 | −193 | 496 | 678 | −86 | −15 | 336 | −19 | 202 | −1 | 258 |
| Depreciation & amort. | −3 | −174 | −193 | −193 | −193 | −147 | −19 | −7 | −7 | −7 | −8 | −5 |
| EBIT | −6 | −164 | −386 | 303 | 485 | −232 | −34 | 328 | −26 | 194 | −9 | 253 |
| Net financials | 0 | −12 | −11 | −6 | −6 | −0 | −2 | −6 | −0 | −0 | 1 | 37 |
| Profit before tax | −6 | −176 | −397 | 297 | 479 | −232 | −36 | 323 | −26 | 194 | −8 | 289 |
| Tax | −3 | −48 | −95 | 77 | 116 | −49 | −8 | 71 | −6 | 43 | 24 | 65 |
| Net profit | −3 | −128 | −303 | 220 | 362 | −184 | −28 | 252 | −20 | 152 | −32 | 224 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 253 | 1 391 | 1 178 | 852 | 725 | 486 | 599 | 654 | 713 | 1 038 | 1 529 | 1 780 |
| Equity | 90 | −38 | −341 | −121 | 242 | 58 | 30 | 282 | 262 | 588 | 1 056 | 1 280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 1 429 | 1 519 | 973 | 483 | 428 | 569 | 372 | 452 | 450 | 473 | 499 |
| Total debt | 162 | 1 429 | 1 519 | 973 | 483 | 428 | 569 | 372 | 452 | 450 | 473 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KØ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
Dr. Moe As | Company | 20.0% | 20.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Folstad | Chief Executive Officer | 0 companies |
| Anne Beate Ljøkjel Sivertsen | Chief Executive Officer | 0 companies |
| Kristoffer Ølstøren-Moe | Chief Executive Officer | 0 companies |
| Katrina Forberg Aasen | Board of Directors | 0 companies |
| Siri Kregnes | Board of Directors | 0 companies |
| Truls Johan Albert | Chairman | 0 companies |
| Guro Ølstøren-Moe | Board of Directors | 0 companies |