| Revenue | NOK 32,7M | -21% |
| EBITDA | NOK 205K | -91% |
| Net profit | NOK -160K | -111% |
| Total assets | NOK 12,1M | -21% |
| Equity | NOK 4,6M | -24% |
| Employees | 29 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 47 212 | 41 718 | 44 751 | 37 787 | 33 089 | 39 844 | 41 520 | 32 700 |
| Staff expenses | −25 296 | −25 275 | −25 203 | −25 392 | −23 524 | −26 484 | −30 708 | −24 697 |
| EBITDA | 3 897 | 2 901 | 4 361 | 3 522 | 1 644 | 5 335 | 2 289 | 205 |
| Depreciation & amort. | −76 | −51 | −84 | −486 | −491 | −455 | −461 | −469 |
| EBIT | 3 821 | 2 851 | 4 278 | 3 036 | 1 152 | 4 881 | 1 828 | −264 |
| Net financials | 14 | −11 | 83 | 51 | 40 | 86 | 110 | 70 |
| Profit before tax | 3 835 | 2 839 | 4 360 | 3 087 | 1 193 | 4 967 | 1 938 | −193 |
| Tax | 985 | 809 | 991 | 711 | 295 | 1 103 | 441 | −33 |
| Net profit | 2 850 | 2 030 | 3 369 | 2 376 | 898 | 3 864 | 1 497 | −160 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 22 087 | 18 118 | 17 758 | 18 482 | 15 077 | 19 268 | 15 347 | 12 143 |
| Equity | 5 365 | 3 624 | 6 223 | 5 498 | 6 607 | 6 786 | 5 961 | 4 556 |
| Long-term debt | 1 143 | 0 | 0 | 2 000 | 111 | 121 | 40 | 0 |
| Short-term debt | 12 484 | 11 351 | 9 218 | 9 221 | 7 960 | 12 361 | 9 346 | 7 588 |
| Total debt | 13 627 | 11 351 | 9 218 | 11 221 | 8 071 | 12 482 | 9 386 | 7 588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Plan1 Holding2 As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Moe Hansen | Chief Executive Officer | 0 companies |
| Frank Werner Heiertz | Chief Executive Officer | 0 companies |
| Kristin Melsnes | Board of Directors | 0 companies |
| Ragnhild Storstein | Board of Directors | 0 companies |
| Nils Kristian Myhre | Chairman | 0 companies |
| Ida Helen Sjøli | Board of Directors | 0 companies |
| Marte Folmo Myhr | Board of Directors | 0 companies |
| Mathis Pedersen | Board of Directors | 0 companies |
| Knut Andersen | Board of Directors | 0 companies |
| Knut Vidar Moløkken | Board of Directors | 0 companies |