| Revenue | NOK 6,9M | +13% |
| EBITDA | NOK 573K | -4% |
| Net profit | NOK 455K | -13% |
| Total assets | NOK 1,6M | +6% |
| Equity | NOK 112K | +133% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 3 010 | 2 944 | 1 709 | 1 308 | 1 609 | 3 551 | 6 123 | 6 920 |
| Staff expenses | −242 | −867 | −690 | −461 | −509 | −450 | −940 | −1 534 | −1 787 |
| EBITDA | −89 | 154 | 170 | 119 | −804 | −252 | 134 | 594 | 573 |
| Depreciation & amort. | −0 | −36 | −29 | −29 | −30 | −37 | −48 | −72 | −84 |
| EBIT | −89 | 118 | 141 | 90 | −834 | −289 | 86 | 522 | 489 |
| Net financials | −0 | −1 | −5 | −2 | −3 | −13 | −1 | −0 | 1 |
| Profit before tax | −89 | 117 | 136 | 88 | −837 | −302 | 85 | 522 | 490 |
| Tax | −0 | 7 | 31 | 19 | −38 | 58 | −0 | −0 | 35 |
| Net profit | −89 | 110 | 104 | 68 | −799 | −361 | 85 | 522 | 455 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 425 | 356 | 448 | 483 | 429 | 425 | 567 | 1 481 | 1 573 |
| Equity | −59 | 51 | 88 | 156 | −590 | −951 | −865 | −343 | 112 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 | 192 | 1 120 | 1 157 | 650 |
| Short-term debt | 484 | 304 | 360 | 327 | 1 007 | 1 183 | 312 | 668 | 811 |
| Total debt | 484 | 304 | 360 | 327 | 1 019 | 1 376 | 1 432 | 1 825 | 1 461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Othrik As | Company | 32.3% | 32.3% | 2024 |
Lg Holding As | Company | 14.0% | 14.0% | 2024 |
| Individual | 14.0% | 14.0% | 2024 | |
Bendik Skaslien Holding As | Company | 7.0% | 7.0% | 2024 |
| Individual | 7.0% | 7.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bendik Skaslien | Chief Executive Officer | 0 companies |
| Anna Mikaela Solberg | Chief Executive Officer | 0 companies |
| Andreas Frölich Fuglesang | Chief Executive Officer | 0 companies |
| Thom-Kåre Granli | Chairman | 0 companies |