| Revenue | NOK 6,2M | +32% |
| EBITDA | NOK -3,7M | -13% |
| Net profit | NOK -6,6M | -67% |
| Total assets | NOK 49,3M | +95% |
| Equity | NOK 35,8M | +167% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 1 438 | 1 847 | 2 920 | 1 743 | 1 333 | 718 | 1 423 | 2 572 | 4 697 | 6 189 |
| Staff expenses | −106 | −678 | −959 | −1 395 | −1 645 | −181 | −1 251 | −1 405 | −7 975 | −2 057 | −3 500 |
| EBITDA | 182 | 292 | −149 | 452 | −777 | 324 | −2 406 | −2 275 | −10 398 | −3 256 | −3 685 |
| Depreciation & amort. | −0 | −0 | −11 | −17 | −21 | −55 | −753 | −1 395 | −1 398 | −2 165 | −3 182 |
| EBIT | 182 | 292 | −160 | 436 | −798 | 269 | −3 159 | −3 670 | −11 796 | −5 421 | −6 867 |
| Net financials | 0 | −2 | −30 | −41 | −29 | −70 | −64 | −167 | −220 | −193 | 236 |
| Profit before tax | 183 | 290 | −191 | 395 | −826 | 199 | −3 222 | −3 837 | −12 016 | −5 615 | −6 631 |
| Tax | 47 | 81 | −206 | −92 | −216 | −128 | −706 | −976 | −2 638 | −1 654 | −0 |
| Net profit | 136 | 209 | 15 | 486 | −611 | 326 | −2 516 | −2 861 | −9 377 | −3 961 | −6 631 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 389 | 831 | 1 883 | 2 288 | 2 663 | 11 662 | 9 393 | 17 290 | 27 701 | 25 236 | 49 290 |
| Equity | 226 | 435 | 450 | 937 | 326 | 9 152 | 6 289 | 10 400 | 19 227 | 13 399 | 35 815 |
| Long-term debt | 1 | 5 | 650 | 500 | 350 | 1 750 | 1 750 | 4 643 | 4 464 | 7 607 | 7 391 |
| Short-term debt | 162 | 392 | 783 | 851 | 1 987 | 759 | 1 355 | 2 247 | 4 010 | 4 230 | 6 084 |
| Total debt | 163 | 397 | 1 433 | 1 351 | 2 337 | 2 509 | 3 105 | 6 890 | 8 474 | 11 837 | 13 475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Observer | Observer | 2023 | — | — |
AK Observer | Observer | 2021 | — | — |
RV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shaping Colour As | Company | 29.1% | 29.1% | 2024 |
Construct Venture As | Company | 19.5% | 19.5% | 2024 |
Skagerak Capital Iii As | Company | 17.7% | 17.7% | 2024 |
Nysnø Klimainvesteringer As | Company | 9.7% | 9.7% | 2024 |
Constructio As | Company | 4.8% | 4.8% | 2024 |
Hodlingselskap As | Company | 4.8% | 4.8% | 2024 |
Brokerud Holding As | Company | 4.5% | 4.5% | 2024 |
Vixel As | Company | 3.0% | 3.0% | 2024 |
Skeie Alpha Equity As | Company | 1.8% | 1.8% | 2024 |
Skeie Alpha Venture As | Company | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Vandli | Observer | 0 companies |
| Andreas Karlsen Eskeland | Observer | 0 companies |
| Rune Vandli | Chief Executive Officer | 0 companies |
| Hans Fredrik Johansen | Chief Executive Officer | 0 companies |
| Bjørn Morten Orderløkken | Board of Directors | 0 companies |
| Ingelin Drøpping | Chairman | 0 companies |
| Jan Fossgård | Board of Directors | 0 companies |
| Espen Holje | Board of Directors | 0 companies |
| Lasse Jamt | Board of Directors | 0 companies |
| Terje Berg-Utby | Board of Directors | 0 companies |
| Øyvind Johannes Holtedahl | Chairman | 0 companies |