| Revenue | NOK 19,1M | -10% |
| EBITDA | NOK -384K | +15% |
| Net profit | NOK -2,6M | -3% |
| Total assets | NOK 6,5M | -12% |
| Equity | NOK -17,6M | -17% |
| Employees | 28 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 748 | 21 655 | 17 302 | 17 506 | 13 988 | 19 118 | 22 260 | 21 221 | 19 108 |
| Staff expenses | −0 | −3 807 | −7 702 | −6 585 | −6 480 | −5 299 | −6 828 | −8 261 | −8 453 | −7 085 |
| EBITDA | −14 | −245 | 1 557 | 164 | 200 | −7 | 1 780 | 126 | −452 | −384 |
| Depreciation & amort. | −0 | −469 | −2 270 | −2 278 | −2 312 | −2 282 | −2 009 | −1 257 | −1 254 | −1 279 |
| EBIT | −14 | −713 | −713 | −2 114 | −2 112 | −2 289 | −229 | −1 131 | −1 706 | −1 664 |
| Net financials | 0 | −336 | −603 | −442 | −486 | −538 | −447 | −529 | −775 | −888 |
| Profit before tax | −14 | −1 049 | −1 317 | −2 556 | −2 597 | −2 827 | −676 | −1 660 | −2 481 | −2 552 |
| Tax | −5 | 5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −9 | −1 054 | −1 317 | −2 556 | −2 597 | −2 827 | −676 | −1 660 | −2 481 | −2 552 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 28 061 | 20 738 | 15 727 | 13 177 | 13 995 | 11 864 | 8 408 | 7 363 | 6 508 |
| Equity | 85 | −969 | −2 286 | −4 842 | −7 439 | −10 266 | −10 942 | −12 602 | −15 083 | −17 635 |
| Long-term debt | 0 | 23 520 | 19 494 | 17 442 | 17 390 | 20 670 | 19 480 | 17 112 | 19 043 | 20 975 |
| Short-term debt | 18 | 5 510 | 3 530 | 3 127 | 3 226 | 3 591 | 3 326 | 3 898 | 3 403 | 3 168 |
| Total debt | 18 | 29 030 | 23 024 | 20 569 | 20 616 | 24 261 | 22 807 | 21 010 | 22 446 | 24 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SZ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 37.0% | 37.0% | 2023 |
Know How Holding As | Company | 37.0% | 37.0% | 2023 |
| Individual | 4.0% | 4.0% | 2023 | |
| Individual | 4.0% | 4.0% | 2023 | |
| Individual | 4.0% | 4.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
Helmaks As | Company | 2.0% | 2.0% | 2023 |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Torstein Marius Standahl | Chief Executive Officer | 0 companies |
| Alexander Trondhjem Stokke | Chief Executive Officer | 0 companies |
| Suad Zahiri | Chief Executive Officer | 0 companies |
| Bente Charlotte Johansen | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |