| Revenue | NOK 10,8M | -10% |
| EBITDA | NOK -416K | -154% |
| Net profit | NOK -482K | -237% |
| Total assets | NOK 4,4M | -30% |
| Equity | NOK 2,6M | -16% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 996 | 2 427 | 2 389 | 3 183 | 4 470 | 4 553 | 9 011 | 12 004 | 10 830 |
| Staff expenses | −0 | −534 | −799 | −950 | −1 129 | −1 069 | −992 | −1 278 | −1 449 | −2 263 |
| EBITDA | −6 | 49 | −132 | −362 | 60 | 720 | 495 | 2 463 | 775 | −416 |
| Depreciation & amort. | −0 | −14 | −10 | −10 | −10 | −10 | −15 | −52 | −151 | −142 |
| EBIT | −6 | 35 | −142 | −372 | 50 | 710 | 480 | 2 410 | 625 | −559 |
| Net financials | 0 | −13 | −1 | 0 | −1 | −1 | −5 | −23 | −118 | −63 |
| Profit before tax | −6 | 22 | −142 | −372 | 48 | 709 | 475 | 2 387 | 507 | −622 |
| Tax | −1 | 5 | −33 | −80 | 11 | 101 | 105 | 526 | 155 | −140 |
| Net profit | −4 | 17 | −109 | −291 | 38 | 608 | 371 | 1 861 | 352 | −482 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 783 | 737 | 746 | 779 | 1 539 | 2 327 | 5 866 | 6 205 | 4 362 |
| Equity | 101 | 117 | 8 | −283 | −245 | 1 157 | 1 528 | 3 074 | 3 111 | 2 629 |
| Long-term debt | 0 | 3 | 0 | 0 | 0 | 0 | 9 | 1 079 | 921 | 1 010 |
| Short-term debt | −99 | 662 | 729 | 1 029 | 1 024 | 382 | 790 | 1 712 | 2 173 | 724 |
| Total debt | −99 | 665 | 729 | 1 029 | 1 024 | 382 | 799 | 2 792 | 3 093 | 1 734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Accountant | Accountant | 2015 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emi As | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Pål Arve Risvik | Accountant | 0 companies |
| Stig Børre Lyngsnes | Chief Executive Officer | 0 companies |
| Eskil Mjønes | Chairman | 0 companies |