| Revenue | NOK 17,5M | -11% |
| EBITDA | NOK -1,8M | -2% |
| Net profit | NOK -1,7M | -16% |
| Total assets | NOK 9,6M | -34% |
| Equity | NOK 100K | +0% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 437 | 13 656 | 11 315 | 14 053 | 15 516 | 12 402 | 17 524 | 19 604 | 17 539 |
| Staff expenses | −0 | −0 | −1 288 | −1 286 | −1 324 | −2 068 | −2 957 | −5 228 | −5 334 |
| EBITDA | 579 | 1 591 | −94 | 759 | 1 543 | −733 | 1 040 | −1 813 | −1 847 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −44 | −47 |
| EBIT | 579 | 1 591 | −94 | 759 | 1 543 | −733 | 1 040 | −1 858 | −1 894 |
| Net financials | −2 | 31 | −142 | −477 | −297 | −94 | −11 | −52 | −320 |
| Profit before tax | 577 | 1 622 | −236 | 282 | 1 246 | −827 | 1 029 | −1 909 | −2 215 |
| Tax | 144 | 413 | −0 | −0 | 274 | −181 | 240 | −408 | −478 |
| Net profit | 432 | 1 209 | −236 | 282 | 972 | −646 | 790 | −1 501 | −1 737 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 657 | 6 575 | 6 212 | 11 436 | 9 843 | 7 712 | 9 900 | 14 443 | 9 574 |
| Equity | 100 | 559 | 322 | 604 | 607 | 61 | 643 | 100 | 100 |
| Long-term debt | 0 | 0 | 0 | 3 751 | 2 084 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 557 | 6 017 | 5 889 | 7 081 | 7 152 | 7 651 | 9 257 | 14 343 | 9 474 |
| Total debt | 1 557 | 6 017 | 5 889 | 10 832 | 9 236 | 7 651 | 9 257 | 14 343 | 9 474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flow Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siv Merethe Berge Røsland | Chief Executive Officer | 0 companies |
| Jens Christian Terjesen | Board of Directors | 0 companies |
| Rasmus Møller | Chairman | 0 companies |
| Raymond Hagensen | Board of Directors | 0 companies |
| Knut Erling Årstad | Chairman | 0 companies |
| Rønnaug Nornes | Board of Directors | 0 companies |
| Håvard Hildrum | Board of Directors | 0 companies |
| Greif Sæther | Board of Directors | 0 companies |
| Mads Meisingset | Board of Directors | 0 companies |
| Aksel Stenerud | Board of Directors | 0 companies |