| Revenue | NOK 2M | +14% |
| EBITDA | NOK 175K | +232% |
| Net profit | NOK -254K | +53% |
| Total assets | NOK 1,5M | -7% |
| Equity | NOK -2,9M | -10% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 356 | 4 533 | 4 421 | 3 812 | 4 178 | 3 581 | 2 905 | 3 228 | 2 293 | 1 795 | 2 048 |
| Staff expenses | −1 958 | −2 210 | −2 163 | −2 062 | −1 845 | −1 845 | −1 259 | −1 156 | −753 | −542 | −473 |
| EBITDA | −457 | −124 | 80 | −28 | 340 | −268 | 122 | 164 | −14 | −132 | 175 |
| Depreciation & amort. | −20 | −52 | −120 | −225 | −225 | −358 | −180 | −116 | −73 | −76 | −80 |
| EBIT | −476 | −176 | −40 | −252 | 115 | −626 | −58 | 48 | −87 | −208 | 94 |
| Net financials | −10 | −77 | −164 | −155 | −177 | −52 | −317 | −199 | −231 | −330 | −349 |
| Profit before tax | −487 | −254 | −204 | −408 | −62 | −678 | −375 | −151 | −318 | −538 | −254 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −487 | −254 | −204 | −408 | −62 | −678 | −375 | −151 | −318 | −538 | −254 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 576 | 700 | 2 808 | 2 539 | 2 349 | 1 907 | 1 970 | 1 783 | 1 644 | 1 578 | 1 473 |
| Equity | −392 | −246 | −450 | −857 | −919 | −1 597 | −1 828 | −1 979 | −2 297 | −2 678 | −2 932 |
| Long-term debt | 0 | 200 | 2 383 | 2 319 | 2 253 | 2 061 | 2 757 | 2 937 | 3 019 | 3 273 | 3 313 |
| Short-term debt | 968 | 746 | 875 | 1 077 | 1 015 | 1 443 | 1 041 | 825 | 921 | 982 | 1 092 |
| Total debt | 968 | 946 | 3 258 | 3 397 | 3 268 | 3 504 | 3 799 | 3 762 | 3 940 | 4 255 | 4 405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inovi Holding As | Company | 39.0% | 39.0% | 2022 |
Ingrafo As | Company | 31.0% | 31.0% | 2022 |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 12.5% | 12.5% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Liell | Chief Executive Officer | 0 companies |
| Arne Gjelten | Board of Directors | 0 companies |
| Jostein Skare | Chairman | 0 companies |
| Guro Nyhus-Røsset | Board of Directors | 0 companies |
| Morten Nyhus | Chairman | 0 companies |