| Revenue | NOK 7,1M | +29% |
| EBITDA | NOK 1M | +313% |
| Net profit | NOK 706K | +186% |
| Total assets | NOK 1,3M | -1% |
| Equity | NOK -3,4M | +17% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 731 | 6 046 | 6 550 | 5 165 | 5 800 | 5 740 | 7 540 | 5 530 | 7 132 |
| Staff expenses | −3 552 | −2 794 | −2 589 | −2 315 | −2 085 | −2 003 | −2 234 | −2 173 | −1 928 |
| EBITDA | −1 935 | −478 | −11 | −552 | 235 | 434 | 788 | −474 | 1 010 |
| Depreciation & amort. | −89 | −110 | −98 | −90 | −91 | −33 | −0 | −0 | −0 |
| EBIT | −2 024 | −589 | −109 | −642 | 144 | 401 | 788 | −474 | 1 010 |
| Net financials | −141 | −157 | −176 | −192 | −188 | −230 | −274 | −349 | −304 |
| Profit before tax | −2 164 | −746 | −285 | −834 | −43 | 171 | 514 | −824 | 706 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −2 164 | −746 | −285 | −834 | −43 | 171 | 514 | −824 | 706 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 777 | 1 409 | 1 371 | 1 128 | 1 197 | 1 452 | 1 774 | 1 325 | 1 311 |
| Equity | −2 070 | −2 816 | −3 101 | −3 934 | −3 978 | −3 807 | −3 293 | −4 116 | −3 411 |
| Long-term debt | 1 815 | 1 787 | 2 597 | 3 936 | 3 709 | 3 732 | 3 394 | 2 935 | 0 |
| Short-term debt | 2 032 | 2 438 | 1 875 | 1 126 | 1 465 | 1 527 | 1 673 | 2 507 | 2 222 |
| Total debt | 3 847 | 4 225 | 4 471 | 5 062 | 5 174 | 5 259 | 5 066 | 5 442 | 4 721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Deputy Member | Deputy Member | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARAUN AS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørg Grete Hage | Deputy Member | 0 companies |
| Ola Arvid Hage | Board of Directors | 0 companies |
| Janne Lyngstad | Board of Directors | 0 companies |