| Revenue | NOK 9,5M | -32% |
| EBITDA | NOK -505K | -226% |
| Net profit | NOK -625K | -243% |
| Total assets | NOK 2,9M | -32% |
| Equity | NOK 633K | -50% |
| Employees | 21 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 231 | 8 595 | 20 343 | 22 077 | 20 252 | 10 503 | 11 839 | 10 532 | 12 592 | 14 131 | 9 543 |
| Staff expenses | −732 | −7 124 | −10 838 | −11 844 | −13 393 | −5 737 | −5 393 | −6 398 | −6 669 | −8 281 | −6 598 |
| EBITDA | −709 | −2 727 | 1 811 | 2 155 | 710 | 409 | 1 015 | −331 | 175 | 401 | −505 |
| Depreciation & amort. | −0 | −361 | −596 | −600 | −448 | −270 | −25 | −40 | −83 | −97 | −136 |
| EBIT | −709 | −3 088 | 1 215 | 1 555 | 262 | 139 | 990 | −371 | 92 | 304 | −641 |
| Net financials | 0 | −19 | −32 | −32 | −0 | −12 | −15 | 97 | 208 | 188 | 16 |
| Profit before tax | −708 | −3 107 | 1 183 | 1 523 | 261 | 127 | 976 | −274 | 299 | 492 | −625 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 125 | 20 | −0 | 56 | −0 |
| Net profit | −708 | −3 107 | 1 183 | 1 523 | 261 | 127 | 851 | −294 | 299 | 436 | −625 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 721 | 4 150 | 3 551 | 5 262 | 4 505 | 6 973 | 7 731 | 5 699 | 9 271 | 4 283 | 2 893 |
| Equity | 2 279 | −828 | 354 | 1 877 | 2 139 | 2 266 | 3 117 | 2 823 | 822 | 1 258 | 633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 442 | 4 979 | 3 197 | 3 385 | 2 366 | 4 708 | 4 615 | 2 444 | 8 449 | 3 024 | 2 260 |
| Total debt | 2 442 | 4 979 | 3 197 | 3 385 | 2 366 | 4 708 | 4 615 | 2 444 | 8 449 | 3 024 | 2 260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
IS Deputy Member | Deputy Member | 2023 | — | — |
AM Deputy Member | Deputy Member | 2023 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tepas As | Company | 50.0% | 50.0% | 2024 |
Eskoleia As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Forseth | Chief Executive Officer | 0 companies |
| Irene Stengrundet | Deputy Member | 0 companies |
| Ann-Christin Mengkrok | Deputy Member | 0 companies |
| Tatjana Cernakova | Chief Executive Officer | 0 companies |
| Erik Nilssen | Chairman | 0 companies |
| Peter Fekete | Board of Directors | 0 companies |
| Kjetil Svingen | Chairman | 0 companies |