| Revenue | NOK 31,3M | -55% |
| EBITDA | NOK -17,3M | -46% |
| Net profit | NOK -14,5M | -63% |
| Total assets | NOK 47,3M | +0% |
| Equity | NOK 9M | +4% |
| Employees | 21 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 257 | 57 529 | 53 819 | 55 182 | 52 873 | 62 473 | 68 643 | 119 775 | 112 943 | 69 480 | 31 279 |
| Staff expenses | −4 052 | −12 676 | −12 240 | −14 378 | −13 722 | −18 423 | −19 520 | −26 443 | −31 536 | −25 111 | −19 065 |
| EBITDA | 1 680 | 4 416 | 10 289 | 10 035 | 8 801 | 943 | −1 152 | 720 | −8 717 | −11 862 | −17 300 |
| Depreciation & amort. | −278 | −974 | −1 211 | −1 400 | −1 532 | −1 506 | −1 445 | −1 425 | −978 | −881 | −1 081 |
| EBIT | 1 402 | 3 443 | 9 078 | 8 635 | 7 269 | −563 | −2 596 | −705 | −9 695 | −12 743 | −18 382 |
| Net financials | −182 | −439 | −442 | −312 | −232 | −481 | −1 058 | −471 | −352 | 1 043 | −253 |
| Profit before tax | 1 220 | 3 004 | 8 636 | 8 324 | 7 037 | −1 043 | −3 654 | −1 176 | −10 047 | −11 700 | −18 634 |
| Tax | 327 | 734 | 2 104 | 1 915 | 1 575 | −228 | −804 | −258 | −2 228 | −2 808 | −4 100 |
| Net profit | 894 | 2 270 | 6 532 | 6 408 | 5 462 | −815 | −2 850 | −917 | −7 819 | −8 892 | −14 535 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 771 | 23 542 | 32 100 | 33 913 | 30 716 | 32 658 | 46 673 | 47 008 | 60 356 | 47 405 | 47 279 |
| Equity | 924 | 6 193 | 6 725 | 13 133 | 14 595 | 10 770 | 7 920 | 5 022 | 8 828 | 8 655 | 8 965 |
| Long-term debt | 6 027 | 6 119 | 10 049 | 9 201 | 6 729 | 5 125 | 2 680 | 2 692 | 1 483 | 0 | 0 |
| Short-term debt | 12 820 | 11 230 | 15 325 | 11 578 | 9 392 | 16 764 | 36 073 | 39 295 | 50 046 | 38 750 | 38 314 |
| Total debt | 18 847 | 17 349 | 25 375 | 20 779 | 16 121 | 21 888 | 38 753 | 41 986 | 51 529 | 38 750 | 38 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Faun Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Skaanes | Chief Executive Officer | 0 companies |
| Thorer Stensrud | Chief Executive Officer | 0 companies |
| Anders Endre Nybø | Chief Executive Officer | 0 companies |
| Kristian Nitteberg | Chief Executive Officer | 0 companies |
| Bjørn Aunsmo | Board of Directors | 0 companies |
| Arve Tormod Noreng | Board of Directors | 0 companies |
| Leif Hejø Borge | Chairman | 0 companies |