| Revenue | NOK 71,9M | +15% |
| EBITDA | NOK 4,8M | +59% |
| Net profit | NOK 4,1M | +32% |
| Total assets | NOK 22M | -2% |
| Equity | NOK 9M | +31% |
| Employees | 35 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 442 | 18 498 | 17 721 | 16 325 | 16 193 | 24 689 | 25 191 | 28 063 | 27 562 | 32 637 | 39 246 | 58 625 | 63 687 | 52 591 | 62 340 | 71 886 |
| Staff expenses | −6 642 | −6 415 | −7 737 | −6 523 | −7 142 | −8 064 | −8 827 | −9 813 | −10 652 | −12 526 | −16 185 | −17 221 | −16 895 | −16 641 | −25 917 | −30 378 |
| EBITDA | −1 874 | 1 108 | −2 351 | −416 | 15 | 2 071 | 2 442 | 2 049 | 1 501 | 2 312 | 6 531 | 7 657 | 3 660 | 332 | 2 989 | 4 765 |
| Depreciation & amort. | −84 | −181 | −198 | −194 | −359 | −78 | −74 | −99 | −120 | −78 | −34 | −24 | −37 | −84 | −95 | −107 |
| EBIT | −1 957 | 928 | −2 549 | −610 | −343 | 1 993 | 2 368 | 1 951 | 1 381 | 2 234 | 6 496 | 7 633 | 3 623 | 249 | 2 895 | 4 658 |
| Net financials | −333 | −353 | −496 | −296 | −108 | −37 | 12 | 5 | 4 | 9 | 94 | 78 | 29 | 91 | 228 | 621 |
| Profit before tax | −2 290 | 575 | −3 045 | −906 | −451 | 1 956 | 2 381 | 1 956 | 1 385 | 2 243 | 6 590 | 7 712 | 3 652 | 339 | 3 122 | 5 279 |
| Tax | −0 | 161 | 581 | −0 | −0 | −0 | 205 | 469 | 293 | 482 | 1 458 | 1 700 | 808 | 80 | 16 | 1 169 |
| Net profit | −2 290 | 414 | −3 626 | −906 | −451 | 1 956 | 2 176 | 1 486 | 1 091 | 1 761 | 5 133 | 6 011 | 2 844 | 259 | 3 106 | 4 110 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 409 | 7 541 | 7 018 | 4 088 | 3 476 | 4 419 | 5 927 | 8 765 | 9 595 | 11 834 | 18 490 | 24 013 | 22 937 | 21 573 | 22 317 | 21 961 |
| Equity | −1 378 | −247 | −3 587 | −1 905 | −2 356 | −400 | 1 776 | 3 262 | 3 853 | 5 114 | 5 122 | 5 633 | 6 477 | 6 736 | 6 853 | 8 962 |
| Long-term debt | 0 | 0 | 1 119 | 2 000 | 2 659 | 1 616 | 663 | 674 | 967 | 981 | 1 674 | 2 219 | 1 857 | 1 531 | 1 775 | 1 250 |
| Short-term debt | 7 720 | 5 981 | 9 485 | 3 992 | 3 173 | 3 204 | 3 488 | 4 829 | 4 775 | 5 738 | 11 694 | 16 160 | 14 603 | 13 306 | 13 690 | 11 749 |
| Total debt | 8 787 | 7 788 | 10 605 | 5 992 | 5 832 | 4 820 | 4 151 | 5 503 | 5 742 | 6 720 | 13 368 | 18 379 | 16 460 | 14 837 | 15 465 | 12 999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Telerør A/S | Company | 89.7% | 89.7% | 2023 |
| Individual | 7.9% | 7.9% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| André Løvstad Brog | Chief Executive Officer | 0 companies |
| Michael Fontaine | Chief Executive Officer | 0 companies |
| Kjell Gisholt | Chairman | 0 companies |
| Jørn Brog | Board of Directors | 0 companies |
| Stian Brog | Chairman | 0 companies |