| Revenue | NOK 11,8M | +4% |
| EBITDA | NOK 595K | -14% |
| Net profit | NOK 157K | -30% |
| Total assets | NOK 2,8M | +3% |
| Equity | NOK 746K | -16% |
| Employees | 17 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 646 | 12 537 | 9 638 | 12 696 | 11 137 | 7 654 | 8 127 | 10 685 | 11 379 | 11 813 |
| Staff expenses | −2 932 | −4 398 | −3 071 | −3 221 | −3 054 | −2 337 | −2 491 | −3 144 | −2 960 | −3 176 |
| EBITDA | 661 | 94 | −361 | 1 420 | 564 | 143 | 315 | −196 | 692 | 595 |
| Depreciation & amort. | −68 | −414 | −432 | −410 | −408 | −387 | −385 | −399 | −402 | −399 |
| EBIT | 592 | −321 | −793 | 1 010 | 156 | −245 | −69 | −595 | 290 | 195 |
| Net financials | 1 | −68 | −41 | −30 | −16 | −17 | −2 | −2 | −2 | 5 |
| Profit before tax | 593 | −389 | −834 | 981 | 140 | −262 | −71 | −597 | 288 | 200 |
| Tax | 163 | −91 | −102 | 225 | 35 | −50 | −0 | −153 | 63 | 43 |
| Net profit | 431 | −298 | −732 | 755 | 105 | −212 | −71 | −444 | 225 | 157 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 218 | 4 906 | 4 572 | 3 699 | 3 224 | 2 772 | 2 354 | 2 142 | 2 697 | 2 787 |
| Equity | 1 181 | 883 | 530 | 1 286 | 1 391 | 1 179 | 1 108 | 664 | 889 | 746 |
| Long-term debt | 2 025 | 2 420 | 0 | 3 | 0 | 244 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 012 | 1 604 | 4 042 | 2 411 | 1 833 | 1 349 | 1 246 | 1 477 | 1 808 | 2 040 |
| Total debt | 4 037 | 4 024 | 4 042 | 2 414 | 1 833 | 1 593 | 1 246 | 1 477 | 1 808 | 2 040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fjerdingstad Holding As | Company | 33.6% | 33.6% | 2022 |
Axel Andersen Holding As | Company | 33.2% | 33.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Wang | Chief Executive Officer | 0 companies |
| Petter Henning Thorsbye Arnebrott | Chief Executive Officer | 0 companies |
| Knut Einar Fjerdingstad | Chairman | 0 companies |
| Hans Petter Kittelsen | Board of Directors | 0 companies |
| Aksel Einar Andersen | Board of Directors | 0 companies |