| Revenue | NOK 15,9M | -24% |
| EBITDA | NOK 308K | +190% |
| Net profit | NOK 53K | +1423% |
| Total assets | NOK 3,2M | -15% |
| Equity | NOK 681K | +0% |
| Employees | 18 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 212 | 5 578 | 6 129 | 9 378 | 14 294 | 17 524 | 19 279 | 20 969 | 15 918 |
| Staff expenses | −132 | −1 387 | −1 812 | −2 512 | −3 218 | −3 981 | −4 698 | −6 615 | −5 137 |
| EBITDA | 24 | 85 | 14 | 92 | 271 | 570 | 372 | 106 | 308 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −103 | −221 |
| EBIT | 24 | 85 | 14 | 92 | 271 | 570 | 372 | 3 | 87 |
| Net financials | −4 | −25 | −11 | −42 | −60 | 4 | 6 | 1 | −35 |
| Profit before tax | 20 | 60 | 2 | 49 | 212 | 574 | 377 | 3 | 53 |
| Tax | 5 | 20 | 9 | 3 | 60 | 121 | 119 | −0 | −0 |
| Net profit | 15 | 40 | −7 | 46 | 152 | 454 | 258 | 3 | 53 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 369 | 731 | 1 569 | 2 383 | 2 178 | 3 513 | 4 324 | 3 826 | 3 236 |
| Equity | 45 | 84 | 77 | 123 | 119 | 417 | 675 | 678 | 681 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424 | 303 |
| Short-term debt | 325 | 647 | 1 492 | 2 259 | 2 058 | 3 097 | 3 649 | 2 724 | 2 251 |
| Total debt | 325 | 647 | 1 492 | 2 259 | 2 058 | 3 097 | 3 649 | 3 148 | 2 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
IV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stepmaster Norge As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gintaras Butkus | Chief Executive Officer | 0 companies |
| Inge Vennatrø | Chief Executive Officer | 0 companies |
| Lars Petter Riksheim | Board of Directors | 0 companies |