| Revenue | NOK 15,6M | +0% |
| EBITDA | NOK 1,1M | -6% |
| Net profit | NOK 721K | -2% |
| Total assets | NOK 4,7M | +33% |
| Equity | NOK 2M | -7% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 263 | 4 964 | 5 715 | 6 969 | 7 635 | 8 251 | 7 226 | 7 776 | 15 933 | 15 660 | 15 628 |
| Staff expenses | −579 | −960 | −1 130 | −1 214 | −1 263 | −1 293 | −1 279 | −1 325 | −2 756 | −3 200 | −3 567 |
| EBITDA | 218 | 329 | 376 | 692 | 736 | 1 601 | 1 141 | 1 160 | 2 645 | 1 157 | 1 086 |
| Depreciation & amort. | −26 | −46 | −46 | −46 | −49 | −24 | −11 | −13 | −177 | −178 | −176 |
| EBIT | 192 | 283 | 331 | 647 | 687 | 1 577 | 1 130 | 1 147 | 2 468 | 979 | 909 |
| Net financials | −26 | −50 | −56 | −39 | −15 | −3 | −2 | −0 | 0 | −38 | 13 |
| Profit before tax | 166 | 234 | 275 | 608 | 672 | 1 575 | 1 128 | 1 146 | 2 468 | 941 | 922 |
| Tax | 45 | 64 | 69 | 146 | 155 | 346 | 249 | 252 | 543 | 208 | 202 |
| Net profit | 121 | 170 | 206 | 462 | 517 | 1 228 | 880 | 894 | 1 925 | 733 | 721 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 325 | 1 579 | 1 878 | 2 049 | 2 589 | 2 425 | 2 370 | 2 779 | 4 928 | 3 557 | 4 737 |
| Equity | 221 | 291 | 276 | 547 | 149 | 377 | 835 | 1 093 | 1 499 | 2 174 | 2 029 |
| Long-term debt | 642 | 497 | 352 | 210 | 0 | 0 | 0 | 15 | 10 | 2 | 0 |
| Short-term debt | 462 | 791 | 1 250 | 1 291 | 2 440 | 2 048 | 1 535 | 1 671 | 3 419 | 1 380 | 2 708 |
| Total debt | 1 103 | 1 288 | 1 603 | 1 501 | 2 440 | 2 048 | 1 535 | 1 686 | 3 429 | 1 382 | 2 708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merula As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Strandheim | Chief Executive Officer | 0 companies |
| Roger Strandheim | Chairman | 0 companies |