| Revenue | NOK 39,2M | +11% |
| EBITDA | NOK -778K | -150% |
| Net profit | NOK -1M | -223% |
| Total assets | NOK 11,9M | +18% |
| Equity | NOK 349K | -75% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14 419 | 21 796 | 20 013 | 17 172 | 25 235 | 23 213 | 35 186 | 39 228 |
| Staff expenses | −5 648 | −6 350 | −6 972 | −7 279 | −10 162 | −10 587 | −13 391 | −15 490 |
| EBITDA | −140 | 939 | 211 | −111 | 611 | 481 | 1 563 | −778 |
| Depreciation & amort. | −117 | −125 | −109 | −77 | −121 | −173 | −191 | −191 |
| EBIT | −257 | 813 | 102 | −188 | 490 | 307 | 1 372 | −969 |
| Net financials | −32 | −110 | −89 | −68 | −87 | −87 | −288 | −350 |
| Profit before tax | −289 | 703 | 13 | −256 | 403 | 220 | 1 084 | −1 319 |
| Tax | −65 | 166 | 3 | −55 | 89 | 54 | 241 | −286 |
| Net profit | −224 | 537 | 10 | −201 | 315 | 167 | 843 | −1 033 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5 776 | 5 413 | 6 116 | 4 408 | 7 533 | 6 003 | 10 080 | 11 924 |
| Equity | 269 | 406 | 415 | 514 | 828 | 539 | 1 382 | 349 |
| Long-term debt | 988 | 588 | 588 | 0 | 0 | 1 057 | 786 | 702 |
| Short-term debt | 4 519 | 4 420 | 5 113 | 3 306 | 6 112 | 4 407 | 7 913 | 10 873 |
| Total debt | 5 507 | 5 008 | 5 700 | 3 894 | 6 704 | 5 465 | 8 699 | 11 575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BO Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Løvli Holding As | Company | 50.0% | 50.0% | 2024 |
Ekker Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håvard Martin Noem | Chief Executive Officer | 0 companies |
| Bjørn Olav Løvli | Chief Executive Officer | 0 companies |
| Bjørnar Bye | Board of Directors | 0 companies |
| Håvard Hildrum | Board of Directors | 0 companies |
| Bjørn Tore Jørgensen | Chairman | 0 companies |
| Steinar Fanum | Board of Directors | 0 companies |
| Per Einar Ulvin | Board of Directors | 0 companies |
| Magnus Elias Ekker | Board of Directors | 0 companies |