| Revenue | NOK 5,9M | +1% |
| EBITDA | NOK -36K | -126% |
| Net profit | NOK -97K | -338% |
| Total assets | NOK 697K | -9% |
| Equity | NOK -144K | -206% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 560 | 4 817 | 5 484 | 5 142 | 5 391 | 4 540 | 4 775 | 5 458 | 5 804 | 5 879 |
| Staff expenses | −1 580 | −1 733 | −1 829 | −1 856 | −1 925 | −1 792 | −2 027 | −2 262 | −2 116 | −2 332 |
| EBITDA | 289 | 263 | 693 | 431 | 340 | −10 | −31 | −95 | 140 | −36 |
| Depreciation & amort. | −72 | −66 | −53 | −59 | −62 | −67 | −70 | −54 | −62 | −75 |
| EBIT | 217 | 197 | 640 | 372 | 278 | −76 | −102 | −149 | 78 | −112 |
| Net financials | −7 | −7 | −10 | −7 | −10 | −16 | −95 | 5 | −15 | −13 |
| Profit before tax | 210 | 190 | 630 | 365 | 267 | −92 | −197 | −144 | 64 | −125 |
| Tax | 57 | 48 | 151 | 86 | 59 | −0 | −25 | 21 | 23 | −28 |
| Net profit | 154 | 143 | 479 | 279 | 209 | −92 | −172 | −164 | 41 | −97 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 017 | 1 044 | 1 749 | 1 535 | 1 331 | 1 318 | 990 | 748 | 762 | 697 |
| Equity | 586 | 528 | 382 | 634 | 317 | 225 | 53 | 89 | −47 | −144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 500 | 438 | 216 | 145 | 90 |
| Short-term debt | 431 | 516 | 1 367 | 902 | 1 013 | 592 | 496 | 444 | 664 | 751 |
| Total debt | 431 | 516 | 1 367 | 902 | 1 013 | 1 092 | 933 | 659 | 809 | 841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Divisi As | Company | 28.0% | 28.0% | 2022 |
| Individual | 24.0% | 24.0% | 2022 | |
| Individual | 24.0% | 24.0% | 2022 | |
Evk Holding As | Company | 24.0% | 24.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Solrunn Magerøy | Chief Executive Officer | 0 companies |
| Eivind Våga Kallevik | Chairman | 0 companies |