| Revenue | NOK 17,4M | +25% |
| EBITDA | NOK 1,1M | +92% |
| Net profit | NOK 1,1M | +91% |
| Total assets | NOK 21,3M | +12% |
| Equity | NOK 12,1M | +10% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 813 | 11 158 | 11 479 | 10 750 | 10 459 | 11 190 | 15 433 | 14 218 | 13 932 | 17 417 |
| Staff expenses | −2 522 | −4 227 | −4 918 | −4 143 | −5 265 | −6 127 | −7 830 | −9 046 | −9 496 | −11 020 |
| EBITDA | −459 | 630 | −50 | 1 376 | 2 138 | 2 392 | 4 384 | 301 | 551 | 1 061 |
| Depreciation & amort. | −15 | −16 | −34 | −34 | −34 | −19 | −19 | −109 | −21 | −26 |
| EBIT | −474 | 614 | −84 | 1 342 | 2 104 | 2 373 | 4 365 | 192 | 530 | 1 035 |
| Net financials | −1 | 6 | −1 | −1 | 4 | −6 | 3 | 64 | 222 | 414 |
| Profit before tax | −475 | 620 | −85 | 1 341 | 2 107 | 2 367 | 4 367 | 255 | 752 | 1 449 |
| Tax | −0 | 63 | −0 | 305 | 454 | 521 | 962 | 63 | 165 | 328 |
| Net profit | −475 | 556 | −85 | 1 035 | 1 654 | 1 846 | 3 405 | 192 | 587 | 1 121 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 257 | 7 223 | 6 400 | 6 150 | 8 571 | 11 854 | 17 429 | 16 215 | 19 102 | 21 334 |
| Equity | 1 788 | 2 344 | 2 259 | 3 294 | 4 948 | 6 794 | 10 199 | 10 392 | 10 979 | 12 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 |
| Short-term debt | 2 469 | 4 879 | 4 142 | 2 856 | 3 623 | 5 060 | 7 212 | 5 823 | 8 124 | 9 234 |
| Total debt | 2 469 | 4 879 | 4 142 | 2 856 | 3 623 | 5 060 | 7 230 | 5 823 | 8 124 | 9 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Siva - Selskapet For Industrivekst Sf | Company | 27.3% | 27.3% | 2024 |
Sparebank 1 Lom Og Skjåk | Company | 11.2% | 11.2% | 2024 |
Sparebank 1 Gudbrandsdal | Company | 10.1% | 10.1% | 2024 |
Gudbrandsdal Energi Holding As | Company | 8.8% | 8.8% | 2024 |
Nord-Fron Kommune | Company | 8.0% | 8.0% | 2024 |
Peer Gynt As | Company | 7.5% | 7.5% | 2024 |
DNB BANK ASA | Company | 4.9% | 4.9% | 2022 |
Dnb Bank Asa | Company | 4.9% | 4.9% | 2024 |
EIDSIVA VEKST AS | Company | 4.4% | 4.4% | 2024 |
Lillehammer Kommune | Company | 4.0% | 4.0% | 2024 |
Vågå Kommune | Company | 2.2% | 2.2% | 2024 |
Ringebu Kommune | Company | 2.2% | 2.2% | 2024 |
Abaris Consulting As | Company | 2.0% | 2.0% | 2024 |
Gausdal Kommune | Company | 1.3% | 1.3% | 2024 |
Frich As | Company | 1.3% | 1.3% | 2024 |
Sel Kommune | Company | 1.3% | 1.3% | 2024 |
Coop Innlandet Sa | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eldrid Rudland | Chief Executive Officer | 0 companies |
| Ole Asmund Smidesang | Chief Executive Officer | 0 companies |
| Frode Henning Killi | Chairman | 0 companies |
| Emilie Nøss Wangen | Board of Directors | 0 companies |
| Caroline Bræin Klette | Board of Directors | 0 companies |
| Bjarne Slapgard | Chairman | 0 companies |
| Henning Elvestad | Board of Directors | 0 companies |
| Nils Arne Haugen | Board of Directors | 0 companies |
| Anne Mette Lervik Rønning | Board of Directors | 0 companies |
| Sigrid Svanborg | Board of Directors | 0 companies |
| Gunnar Grindstuen | Board of Directors | 0 companies |
| Anne-Marte Kolbjørnshus | Board of Directors | 0 companies |
| Frode Henning Fremmegård Killi | Chairman | 0 companies |
| Ulf Hustad | Board of Directors | 0 companies |