| Revenue | NOK 43,9M | +4% |
| EBITDA | NOK -4,1M | -328% |
| Net profit | NOK -4,1M | -1202% |
| Total assets | NOK 10,8M | -3% |
| Equity | NOK -2,1M | -211% |
| Employees | 107 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 906 | 32 548 | 32 331 | 37 778 | 37 009 | 38 320 | 44 911 | 44 264 | 52 107 | 54 118 | 56 967 | 42 683 | 38 955 | 41 798 | 42 052 | 43 912 |
| Staff expenses | −14 214 | −13 281 | −12 223 | −14 525 | −14 842 | −14 519 | −17 247 | −17 896 | −19 762 | −22 786 | −24 433 | −17 096 | −14 716 | −14 749 | −15 340 | −19 578 |
| EBITDA | 1 375 | 1 163 | 1 822 | 2 414 | 1 883 | 2 272 | 2 279 | 1 235 | 2 922 | 1 179 | −96 | 499 | 1 002 | 2 513 | 1 798 | −4 102 |
| Depreciation & amort. | −850 | −929 | −984 | −1 213 | −1 102 | −1 524 | −1 746 | −2 555 | −2 317 | −2 565 | −2 336 | −2 483 | −1 500 | −1 226 | −1 091 | −900 |
| EBIT | 526 | 234 | 838 | 1 201 | 781 | 749 | 533 | −1 320 | 605 | −1 386 | −2 432 | −1 984 | −498 | 1 287 | 707 | −5 002 |
| Net financials | −196 | −89 | −77 | −90 | −59 | −57 | −80 | −78 | −119 | −121 | −241 | −111 | −116 | −214 | −235 | −197 |
| Profit before tax | 330 | 145 | 761 | 1 111 | 722 | 692 | 453 | −1 398 | 486 | −1 506 | −2 673 | −2 095 | −615 | 1 073 | 472 | −5 199 |
| Tax | 85 | 43 | 241 | 313 | 186 | 190 | 127 | −334 | 128 | −321 | −588 | −452 | −135 | 236 | 104 | −1 143 |
| Net profit | 244 | 102 | 520 | 798 | 536 | 502 | 326 | −1 064 | 358 | −1 185 | −2 085 | −1 643 | −480 | 837 | 368 | −4 055 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 192 | 9 020 | 9 391 | 10 977 | 12 759 | 12 930 | 14 366 | 13 868 | 16 402 | 15 634 | 16 116 | 12 674 | 11 424 | 10 663 | 11 139 | 10 819 |
| Equity | −189 | −86 | 433 | 1 004 | 1 541 | 2 043 | 2 369 | 1 305 | 1 663 | 478 | −1 607 | −3 250 | 720 | 1 557 | 1 925 | −2 130 |
| Long-term debt | 4 100 | 3 860 | 3 620 | 4 160 | 5 970 | 5 480 | 5 300 | 5 300 | 7 300 | 7 300 | 7 950 | 7 950 | 3 500 | 3 500 | 3 500 | 3 500 |
| Short-term debt | 5 280 | 5 247 | 5 338 | 5 813 | 5 248 | 5 408 | 6 697 | 7 263 | 7 439 | 7 856 | 9 773 | 7 974 | 7 204 | 5 606 | 5 714 | 9 449 |
| Total debt | 9 380 | 9 107 | 8 958 | 9 973 | 11 218 | 10 888 | 11 997 | 12 563 | 14 739 | 15 156 | 17 723 | 15 924 | 10 704 | 9 106 | 9 214 | 12 949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KS Observer | Observer | 2024 | — | — |
GM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fourxp As | Company | 50.0% | 50.0% | 2024 |
Solberg & Hansen As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Pernilla Maria Persson | Chief Executive Officer | 0 companies |
| Kristine Stranne | Observer | 0 companies |
| Gabriel Martin Waters | Chief Executive Officer | 0 companies |
| Thomas Frank Pulpan | Board of Directors | 0 companies |
| Steinar Paulsrud | Board of Directors | 0 companies |
| Bengt Ove Bitnes Hagen | Chairman | 0 companies |