| Revenue | NOK 15,5M | +17% |
| EBITDA | NOK -325K | +62% |
| Net profit | NOK -424K | +60% |
| Total assets | NOK 4,4M | +1% |
| Equity | NOK -3,6M | -1% |
| Employees | 33 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 881 | 6 874 | 9 914 | 13 321 | 15 534 |
| Staff expenses | −660 | −2 887 | −3 159 | −3 548 | −3 539 |
| EBITDA | −862 | −2 025 | −1 636 | −862 | −325 |
| Depreciation & amort. | −51 | −208 | −210 | −214 | −218 |
| EBIT | −913 | −2 233 | −1 846 | −1 076 | −544 |
| Net financials | −7 | 1 | 3 | 8 | 14 |
| Profit before tax | −919 | −2 232 | −1 843 | −1 068 | −529 |
| Tax | −170 | −686 | −98 | −0 | −106 |
| Net profit | −749 | −1 546 | −1 746 | −1 068 | −424 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6 135 | 8 735 | 4 869 | 4 395 | 4 426 |
| Equity | −1 938 | −1 051 | −2 451 | −3 519 | −3 568 |
| Long-term debt | 5 271 | 7 738 | 3 934 | 5 040 | 6 004 |
| Short-term debt | 2 802 | 2 048 | 3 386 | 2 874 | 1 990 |
| Total debt | 8 073 | 9 786 | 7 320 | 7 914 | 7 994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TK Deputy Member | Deputy Member | 2025 |
JE Deputy Member | Deputy Member | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Kvaal | Deputy Member | 0 companies |
| Jan Erik Helgemo | Deputy Member | 0 companies |
| Håvard Røkke | Chairman | 0 companies |