| Revenue | NOK 4,8M | +1% |
| EBITDA | NOK 293K | +121% |
| Net profit | NOK 218K | +198% |
| Total assets | NOK 1,1M | -1% |
| Equity | NOK -7K | +97% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 583 | 676 | 265 | 436 | 130 | 3 594 | 3 238 | 2 893 | 3 800 | 4 798 | 4 844 |
| Staff expenses | −241 | −387 | 17 | −205 | −1 | −1 518 | −1 356 | −1 066 | −1 589 | −1 706 | −1 798 |
| EBITDA | −48 | −171 | 125 | 3 | −9 | −90 | −74 | 203 | −93 | 132 | 293 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −40 | −62 | −48 | −54 | −57 | −57 |
| EBIT | −48 | −171 | 125 | 3 | −9 | −130 | −137 | 155 | −147 | 75 | 235 |
| Net financials | −1 | −7 | −7 | −0 | 0 | −10 | −9 | −9 | −5 | −1 | −0 |
| Profit before tax | −49 | −178 | 118 | 3 | −9 | −141 | −146 | 146 | −152 | 73 | 235 |
| Tax | −15 | −42 | 31 | 2 | −1 | −5 | 30 | −0 | −0 | −0 | 17 |
| Net profit | −34 | −136 | 87 | 1 | −9 | −136 | −175 | 146 | −152 | 73 | 218 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 327 | 162 | 50 | 63 | 27 | 795 | 989 | 1 040 | 862 | 1 084 | 1 074 |
| Equity | −13 | −149 | −62 | −61 | 20 | −118 | −293 | −147 | −298 | −225 | −7 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 450 | 925 | 725 | 725 | 625 | 430 |
| Short-term debt | 340 | 311 | 113 | 124 | 7 | 462 | 357 | 462 | 436 | 685 | 652 |
| Total debt | 340 | 311 | 113 | 124 | 7 | 912 | 1 282 | 1 187 | 1 161 | 1 310 | 1 082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kensimo Konsult As | Company | 33.3% | 33.3% | 2023 |
Panface As | Company | 33.3% | 33.3% | 2023 |
Malabar Holding As | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Line Nilsen | Chief Executive Officer | 0 companies |
| Espen Padawan Fagerheim | Chief Executive Officer | 0 companies |
| Christopher Loyd Pettersen | Chief Executive Officer | 0 companies |
| Atle Antonsen | Board of Directors | 0 companies |
| Frode Jacobsen | Board of Directors | 0 companies |
| Kenneth Simonsen | Board of Directors | 0 companies |
| Gro Egerdahl | Chairman | 0 companies |