| Revenue | NOK 135,3M | +116% |
| EBITDA | NOK 1,5M | +10% |
| Net profit | NOK 1M | -3% |
| Total assets | NOK 47,9M | +0% |
| Equity | NOK 4,6M | -61% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 908 | 35 261 | 40 501 | 110 793 | 187 721 | 128 586 | 108 944 | 62 508 | 135 252 |
| Staff expenses | −50 | −833 | −1 477 | −5 670 | −11 557 | −17 227 | −19 606 | −20 571 | −23 690 |
| EBITDA | 11 014 | 18 809 | 15 098 | 23 694 | 34 637 | 31 466 | 17 016 | 1 336 | 1 465 |
| Depreciation & amort. | −0 | −0 | −3 | −43 | −61 | −113 | −142 | −194 | −257 |
| EBIT | 11 014 | 18 809 | 15 095 | 23 652 | 34 575 | 31 353 | 16 874 | 1 142 | 1 208 |
| Net financials | −4 | 58 | 109 | 476 | −36 | −18 | 141 | 184 | 144 |
| Profit before tax | 11 010 | 18 867 | 15 204 | 24 128 | 34 539 | 31 335 | 17 015 | 1 326 | 1 352 |
| Tax | 2 858 | 4 482 | 3 486 | 5 147 | 7 604 | 6 925 | 3 771 | 273 | 328 |
| Net profit | 8 152 | 14 385 | 11 718 | 18 981 | 26 935 | 24 410 | 13 244 | 1 053 | 1 025 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 181 | 25 224 | 33 409 | 55 829 | 70 786 | 36 776 | 34 521 | 47 919 | 47 931 |
| Equity | 4 667 | 7 052 | 10 770 | 13 751 | 29 093 | 5 424 | 12 668 | 11 721 | 4 594 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 485 | 3 345 | 7 116 | 7 389 | 2 546 |
| Short-term debt | 8 514 | 18 172 | 22 639 | 42 078 | 39 208 | 28 008 | 14 737 | 28 809 | 40 792 |
| Total debt | 8 514 | 18 172 | 22 639 | 42 078 | 41 693 | 31 352 | 21 853 | 36 198 | 43 337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smir Holding As | Company | 100.0% | 100.0% | 2024 |
O.E.M Holding As | Company | 50.0% | 50.0% | 2022 |
Brunhuset Holding As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Nymark | Chief Executive Officer | 0 companies |
| Torbjørn Gjelsvik | Chairman | 0 companies |
| Martin Grøntvedt | Board of Directors | 0 companies |
| Frank Øren | Chairman | 0 companies |
| Odd Einar Grøntvedt | Board of Directors | 0 companies |