| Revenue | NOK 14,1M | +17% |
| EBITDA | NOK 185K | -72% |
| Net profit | NOK 229K | -65% |
| Total assets | NOK 2,5M | -15% |
| Equity | NOK -1,6M | +12% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 060 | 1 698 | 3 239 | 4 726 | 6 867 | 8 439 | 14 206 | 15 497 | 12 143 | 10 071 | 8 946 | 8 499 | 5 522 | 4 111 | 8 490 | 12 076 | 14 128 |
| Staff expenses | −703 | −618 | −1 317 | −1 966 | −2 813 | −2 968 | −3 649 | 4 483 | 3 926 | 3 677 | 3 491 | −3 425 | −2 174 | −2 225 | −4 087 | −4 937 | −5 985 |
| EBITDA | −296 | −66 | 229 | 164 | 480 | 655 | 799 | 838 | −602 | −21 | −2 667 | 899 | 730 | −1 330 | −1 327 | 650 | 185 |
| Depreciation & amort. | −0 | −29 | −77 | −70 | −65 | −70 | −238 | 202 | 203 | 231 | 283 | −115 | −136 | −221 | −204 | −127 | −66 |
| EBIT | −296 | −96 | 152 | 94 | 416 | 585 | 560 | 1 041 | −399 | 210 | −2 384 | 785 | 594 | −1 551 | −1 531 | 522 | 118 |
| Net financials | −4 | 1 | 1 | 1 | 0 | −36 | −71 | −67 | −206 | −45 | −141 | −159 | −68 | −134 | −113 | 135 | 110 |
| Profit before tax | −300 | −95 | 153 | 95 | 416 | 549 | 490 | 973 | −605 | 165 | −2 525 | 626 | 525 | −1 685 | −1 644 | 658 | 229 |
| Tax | −0 | −0 | −0 | −0 | 156 | 211 | −1 262 | 2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −300 | −95 | 153 | 95 | 260 | 338 | 1 752 | 971 | −605 | 165 | −2 525 | 626 | 525 | −1 685 | −1 644 | 658 | 229 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358 | 306 | 664 | 1 095 | 3 128 | 4 685 | 8 585 | 6 882 | 7 063 | 6 702 | 4 772 | 4 451 | 4 787 | 3 667 | 2 448 | 2 934 | 2 497 |
| Equity | −284 | −378 | −225 | −130 | 130 | 768 | 2 520 | 2 039 | 2 034 | 2 199 | −327 | 299 | 825 | −861 | −2 505 | −1 847 | −1 619 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 439 | 436 | 432 | 0 | 287 | 1 483 | 1 258 | 1 075 | 1 106 |
| Short-term debt | 642 | 684 | 889 | 1 225 | 2 997 | 3 917 | 6 065 | 4 625 | 4 590 | 4 068 | 4 667 | 4 151 | 3 676 | 3 045 | 3 694 | 3 706 | 3 009 |
| Total debt | 642 | 684 | 889 | 1 225 | 2 997 | 3 917 | 6 065 | 4 842 | 5 030 | 4 504 | 5 099 | 4 151 | 3 963 | 4 528 | 4 953 | 4 782 | 4 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CY Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fossekallen Holding As | Company | 90.0% | 90.0% | 2023 |
| Individual | 13.5% | 13.5% | 2022 | |
T.S Eskeland As | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Cadre Yngve Hanson | Chief Executive Officer | 0 companies |
| Adi Goren | Chief Executive Officer | 0 companies |
| Amanda Miyoko Minagawa Lie | Chief Executive Officer | 0 companies |
| Philip Christopher Bernard Skopakow | Chief Executive Officer | 0 companies |
| Bjørnar Møller Hafslund | Board of Directors | 0 companies |
| John Edvard Karlsrud | Board of Directors | 0 companies |
| Stefan Johan Jansen | Board of Directors | 0 companies |
| Einar Kleppe Holthe | Chairman | 0 companies |
| Tor Steinar Eskeland | Board of Directors | 0 companies |