| Revenue | NOK 12,1M | +12% |
| EBITDA | NOK 5,6M | +124% |
| Net profit | NOK 3,2M | +245% |
| Total assets | NOK 8,4M | +0% |
| Equity | NOK 162K | +110% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 11 | 45 | 330 | 1 393 | 3 018 | 3 261 | 4 292 | 3 207 | 8 078 | 10 783 | 12 101 |
| Staff expenses | −0 | −0 | −0 | −518 | −1 498 | −983 | −957 | −1 280 | −2 218 | −5 496 | −4 552 | −3 407 |
| EBITDA | −16 | −20 | 20 | −726 | −1 966 | 478 | 609 | 461 | −1 552 | −1 926 | 2 517 | 5 632 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −246 | −671 | −1 172 | −1 591 |
| EBIT | −16 | −20 | 20 | −726 | −1 966 | 478 | 609 | 461 | −1 798 | −2 597 | 1 345 | 4 041 |
| Net financials | 0 | 0 | 0 | −0 | 99 | −4 | 3 | −2 | −267 | −109 | −147 | −130 |
| Profit before tax | −16 | −20 | 20 | −727 | −1 867 | 474 | 612 | 459 | −2 066 | −2 706 | 1 198 | 3 911 |
| Tax | −6 | 6 | −0 | −0 | −0 | −0 | −412 | 101 | −1 134 | −612 | 266 | 701 |
| Net profit | −10 | −25 | 20 | −727 | −1 867 | 474 | 1 024 | 358 | −932 | −2 094 | 932 | 3 210 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22 | 12 | 31 | 928 | 287 | 672 | 1 150 | 1 404 | 4 126 | 5 831 | 8 387 | 8 364 |
| Equity | 20 | −5 | 15 | 789 | −1 079 | 196 | 19 | 477 | −455 | −2 549 | −1 617 | 162 |
| Long-term debt | 0 | 0 | 0 | 0 | 800 | 0 | 700 | 260 | 0 | 0 | 1 482 | 0 |
| Short-term debt | 2 | 17 | 16 | 139 | 565 | 476 | 430 | 667 | 4 580 | 8 380 | 8 523 | 6 933 |
| Total debt | 2 | 17 | 16 | 139 | 1 365 | 476 | 1 130 | 927 | 4 580 | 8 380 | 10 005 | 8 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Perinco As | Company | 32.9% | 32.9% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
Omono As | Company | 4.9% | 4.9% | 2024 |
| Individual | 4.4% | 4.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Erik Thomsen | Chief Executive Officer | 0 companies |
| Per Knudsen | Board of Directors | 0 companies |
| Daniel Riisager Døderlein | Board of Directors | 0 companies |