| Revenue | NOK 114M | +9% |
| EBITDA | NOK -152K | -107% |
| Net profit | NOK -810K | -171% |
| Total assets | NOK 25M | +38% |
| Equity | NOK 7,8M | -9% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 165 | 80 868 | 82 046 | 106 233 | 98 613 | 121 288 | 102 894 | 104 860 | 114 021 |
| Staff expenses | −3 764 | −5 079 | −5 265 | −6 558 | −6 235 | −7 377 | −7 450 | −7 502 | −7 995 |
| EBITDA | 4 137 | 2 300 | 2 854 | 3 433 | 2 854 | 3 186 | 938 | 2 110 | −152 |
| Depreciation & amort. | −138 | −252 | −62 | −80 | −100 | −143 | −140 | −158 | −65 |
| EBIT | 3 998 | 2 047 | 2 792 | 3 353 | 2 755 | 3 042 | 799 | 1 952 | −217 |
| Net financials | −297 | −353 | −307 | −348 | −309 | −358 | −425 | −473 | −820 |
| Profit before tax | 3 702 | 1 695 | 2 485 | 3 006 | 2 446 | 2 684 | 373 | 1 479 | −1 037 |
| Tax | 986 | 418 | 580 | 666 | 544 | 592 | 87 | 331 | −227 |
| Net profit | 2 715 | 1 277 | 1 906 | 2 340 | 1 902 | 2 092 | 287 | 1 148 | −810 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 292 | 16 205 | 17 012 | 20 830 | 17 152 | 20 486 | 19 086 | 18 088 | 25 031 |
| Equity | 523 | 744 | 2 650 | 4 990 | 6 653 | 8 745 | 7 415 | 8 563 | 7 752 |
| Long-term debt | 1 228 | 1 991 | 5 784 | 2 784 | 1 070 | 1 709 | 1 429 | 1 127 | 2 898 |
| Short-term debt | 13 542 | 13 470 | 8 578 | 13 056 | 9 429 | 10 033 | 10 242 | 8 398 | 14 380 |
| Total debt | 14 770 | 15 461 | 14 362 | 15 840 | 10 499 | 11 742 | 11 671 | 9 525 | 17 278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nitho Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Magnus Nitteberg | Chief Executive Officer | 0 companies |
| Are Thorud | Board of Directors | 0 companies |