| Revenue | NOK 20,8M | +11% |
| EBITDA | NOK 3M | +40% |
| Net profit | NOK 1,9M | +39% |
| Total assets | NOK 11,8M | +17% |
| Equity | NOK 8,2M | +31% |
| Employees | 17 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 371 | 5 231 | 7 676 | 8 537 | 10 497 | 11 886 | 13 172 | 14 186 | 17 499 | 18 702 | 20 794 |
| Staff expenses | −921 | −2 202 | −3 509 | −4 422 | −5 245 | −6 831 | −6 331 | −6 779 | −7 652 | −9 912 | −9 688 |
| EBITDA | 437 | 362 | 185 | 529 | 136 | −36 | 1 292 | 1 215 | 3 606 | 2 140 | 2 998 |
| Depreciation & amort. | −24 | −79 | −106 | −198 | −205 | −478 | −1 | −234 | −233 | −340 | −501 |
| EBIT | 413 | 283 | 79 | 331 | −69 | −514 | 1 291 | 982 | 3 373 | 1 800 | 2 497 |
| Net financials | −15 | −13 | −13 | −44 | −57 | −52 | −60 | −24 | −26 | 2 | −22 |
| Profit before tax | 399 | 270 | 66 | 287 | −126 | −566 | 1 231 | 958 | 3 347 | 1 801 | 2 476 |
| Tax | 108 | 68 | 21 | 68 | −28 | −123 | 276 | 213 | 736 | 408 | 550 |
| Net profit | 291 | 202 | 44 | 219 | −98 | −443 | 955 | 745 | 2 611 | 1 384 | 1 925 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 890 | 1 516 | 1 764 | 2 596 | 2 586 | 3 122 | 4 680 | 5 704 | 8 320 | 10 038 | 11 782 |
| Equity | 347 | 549 | 593 | 813 | 715 | 271 | 1 227 | 1 972 | 4 883 | 6 267 | 8 192 |
| Long-term debt | 326 | 328 | 231 | 562 | 372 | 455 | 501 | 475 | 315 | 411 | 552 |
| Short-term debt | 217 | 639 | 940 | 1 222 | 1 499 | 2 396 | 2 953 | 3 258 | 3 123 | 3 360 | 3 037 |
| Total debt | 543 | 967 | 1 171 | 1 784 | 1 871 | 2 851 | 3 454 | 3 732 | 3 438 | 3 771 | 3 590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Deputy Member | Deputy Member | 2023 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
OE Deputy Member | Deputy Member | 2023 | — | — |
AM Deputy Member | Deputy Member | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Studio 21 As | Company | 30.1% | 30.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Frette | Deputy Member | 0 companies |
| Eduardas Marcinkevicius | Chief Executive Officer | 0 companies |
| Olivia Emilia Nora Træet | Deputy Member | 0 companies |
| Aleksandra Marcinkeviciene | Deputy Member | 0 companies |
| Audun Stene | Chairman | 0 companies |