| Revenue | NOK 48,2M | +11% |
| EBITDA | NOK 8,9M | -25% |
| Net profit | NOK 6,8M | -24% |
| Total assets | NOK 18,6M | -21% |
| Equity | NOK 9,3M | -34% |
| Employees | 28 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 873 | 9 704 | 19 728 | 24 120 | 31 935 | 34 608 | 40 047 | 40 725 | 43 251 | 48 176 |
| Staff expenses | −324 | −4 568 | −9 089 | −8 421 | −12 782 | −14 318 | −17 164 | −15 526 | −15 498 | −17 955 |
| EBITDA | 279 | 3 967 | 7 890 | 11 979 | 14 430 | 13 202 | 13 783 | 12 862 | 11 761 | 8 876 |
| Depreciation & amort. | −1 | −69 | −233 | −355 | −380 | −599 | −814 | −712 | −646 | −600 |
| EBIT | 278 | 3 899 | 7 657 | 11 623 | 14 050 | 12 603 | 12 969 | 12 150 | 11 116 | 8 276 |
| Net financials | 0 | 13 | 3 | 37 | 32 | 34 | 31 | 55 | 343 | 445 |
| Profit before tax | 278 | 3 911 | 7 660 | 11 660 | 14 082 | 12 637 | 13 000 | 12 205 | 11 459 | 8 721 |
| Tax | 72 | 981 | 1 842 | 2 690 | 3 098 | 2 781 | 2 860 | 2 703 | 2 542 | 1 939 |
| Net profit | 206 | 2 931 | 5 819 | 8 969 | 10 984 | 9 856 | 10 140 | 9 502 | 8 917 | 6 781 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 5 725 | 7 879 | 9 704 | 18 234 | 17 234 | 18 935 | 22 882 | 23 668 | 18 602 |
| Equity | 526 | 3 456 | 3 805 | 374 | 3 038 | 538 | 2 491 | 14 673 | 13 990 | 9 271 |
| Long-term debt | 3 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 264 | 2 259 | 4 074 | 9 330 | 15 196 | 16 696 | 16 444 | 8 209 | 9 678 | 9 331 |
| Total debt | 268 | 2 269 | 4 074 | 9 330 | 15 196 | 16 696 | 16 444 | 8 209 | 9 678 | 9 331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØF Contact Person | Contact Person | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Takvam Gruppen As | Company | 44.0% | 44.0% | 2022 |
Fanebust Invest As | Company | 27.0% | 27.0% | 2022 |
Knutsson Group As | Company | 24.0% | 24.0% | 2022 |
N.Bakka Invest As | Company | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øystein Fanebust | Contact Person | 0 companies |
| Ammar Khan | Board of Directors | 0 companies |
| Glenn Takvam | Board of Directors | 0 companies |
| David Philip Ghatan | Chairman | 0 companies |
| Hugo Philip Stefan Hågemark | Chairman | 0 companies |
| Mernosh Saatchi | Board of Directors | 0 companies |
| Andreas Erik Knutsson | Board of Directors | 0 companies |