| Revenue | NOK 10,7M | +11% |
| EBITDA | NOK -453K | -52% |
| Net profit | NOK -518K | -41% |
| Total assets | NOK 1,2M | -20% |
| Equity | NOK -1,2M | -76% |
| Employees | 20 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 022 | 11 032 | 11 272 | 11 344 | 7 930 | 6 631 | 8 921 | 9 623 | 10 708 |
| Staff expenses | −2 750 | −4 221 | −4 476 | −4 962 | −3 446 | −2 761 | −4 114 | −4 531 | −5 451 |
| EBITDA | −23 | 291 | −117 | −160 | −73 | 424 | −397 | −298 | −453 |
| Depreciation & amort. | −0 | −13 | −33 | −58 | −58 | −68 | −71 | −60 | −62 |
| EBIT | −23 | 278 | −150 | −218 | −131 | 356 | −468 | −359 | −515 |
| Net financials | −18 | 0 | 3 | 3 | 2 | −7 | 4 | −9 | −3 |
| Profit before tax | −41 | 279 | −147 | −215 | −129 | 349 | −465 | −367 | −518 |
| Tax | −0 | 55 | −8 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −41 | 223 | −139 | −215 | −129 | 349 | −465 | −367 | −518 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 717 | 2 204 | 1 946 | 2 095 | 1 471 | 1 458 | 1 575 | 1 526 | 1 214 |
| Equity | 60 | 284 | 145 | −71 | −200 | 149 | −316 | −683 | −1 201 |
| Long-term debt | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 657 | 1 913 | 1 801 | 2 166 | 1 671 | 1 309 | 1 890 | 2 209 | 2 415 |
| Total debt | 1 657 | 1 921 | 1 801 | 2 166 | 1 671 | 1 309 | 1 890 | 2 209 | 2 415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alter Ego Gruppen As | Company | 69.2% | 69.2% | 2024 |
| Individual | 23.4% | 23.4% | 2024 | |
| Individual | 7.5% | 7.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stig-Rune Steiro | Deputy Member | 0 companies |
| Line Elisabeth Randhol | Chairman | 0 companies |
| Mihai Tiberiu Voica | Chairman | 0 companies |