| Revenue | NOK 6,5M | -5% |
| EBITDA | NOK 242K | -43% |
| Net profit | NOK 165K | -47% |
| Total assets | NOK 1,5M | +0% |
| Equity | NOK 100K | -14% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 282 | 3 403 | 6 065 | 7 417 | 8 856 | 10 127 | 7 701 | 6 811 | 6 481 |
| Staff expenses | −231 | −1 856 | −3 221 | −4 946 | −6 060 | −7 099 | −5 920 | −4 884 | −4 696 |
| EBITDA | 36 | 1 101 | 2 048 | 1 049 | 706 | 939 | 1 | 428 | 242 |
| Depreciation & amort. | −0 | −5 | −11 | −11 | −24 | −28 | −27 | −25 | −28 |
| EBIT | 36 | 1 095 | 2 037 | 1 038 | 682 | 911 | −26 | 403 | 214 |
| Net financials | 0 | 0 | −1 | 0 | −0 | 31 | 33 | −1 | −5 |
| Profit before tax | 36 | 1 096 | 2 037 | 1 039 | 682 | 942 | 8 | 402 | 209 |
| Tax | 8 | 264 | 469 | 230 | 152 | 208 | 2 | 91 | 44 |
| Net profit | 29 | 832 | 1 568 | 808 | 530 | 734 | 6 | 311 | 165 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 444 | 2 060 | 2 838 | 2 083 | 2 011 | 2 443 | 1 260 | 1 499 | 1 504 |
| Equity | 123 | 155 | 224 | 132 | 162 | 100 | 106 | 117 | 100 |
| Long-term debt | 0 | 2 | 2 | 3 | 5 | 4 | 0 | 0 | 1 |
| Short-term debt | 321 | 1 903 | 2 612 | 1 947 | 1 843 | 2 339 | 1 154 | 1 382 | 1 403 |
| Total debt | 321 | 1 905 | 2 614 | 1 951 | 1 848 | 2 343 | 1 154 | 1 382 | 1 404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dalseide & Fløysand As | Company | 60.0% | 60.0% | 2024 |
Vamada Invest As | Company | 20.0% | 20.0% | 2024 |
Falcon As | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Jung Dalseide | Chief Executive Officer | 0 companies |
| Andre Kjeilen Asphaug | Chief Executive Officer | 0 companies |
| Leif Ove Olaisen | Board of Directors | 0 companies |
| Arne Inge Dalseide | Board of Directors | 0 companies |
| Dag Magne Vedvik | Chairman | 0 companies |
| Svein Fløysand | Board of Directors | 0 companies |