| Revenue | NOK 10,2M | +137% |
| EBITDA | NOK -424K | -658% |
| Net profit | NOK -1,5M | -1396% |
| Total assets | NOK 6M | +268% |
| Equity | NOK -997K | -298% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3 473 | 2 918 | 3 089 | 3 285 | 3 488 | 3 453 | 4 283 | 10 150 |
| Staff expenses | −1 708 | −1 706 | −1 711 | −1 734 | −1 781 | −1 831 | −2 836 | −6 642 |
| EBITDA | 321 | 133 | 436 | 686 | 775 | 491 | −56 | −424 |
| Depreciation & amort. | −3 | −0 | −0 | −0 | −12 | −26 | −27 | −632 |
| EBIT | 318 | 133 | 436 | 685 | 763 | 465 | −83 | −1 056 |
| Net financials | 5 | −61 | −32 | −0 | −2 | −1 | −17 | −339 |
| Profit before tax | 323 | 72 | 404 | 685 | 760 | 464 | −100 | −1 395 |
| Tax | 71 | 17 | 90 | 154 | 178 | 102 | 0 | 106 |
| Net profit | 252 | 55 | 314 | 531 | 583 | 362 | −100 | −1 501 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1 406 | 1 186 | 1 211 | 1 578 | 1 804 | 1 625 | 1 619 | 5 962 |
| Equity | 260 | 314 | 428 | 560 | 643 | 604 | 504 | −997 |
| Long-term debt | 0 | 456 | 32 | 0 | 1 | 0 | 0 | 4 750 |
| Short-term debt | 1 146 | 416 | 750 | 1 018 | 1 161 | 1 020 | 1 116 | 2 209 |
| Total debt | 1 146 | 872 | 782 | 1 018 | 1 162 | 1 020 | 1 116 | 6 959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emperorhill Holding As | Company | 50.0% | 50.0% | 2024 |
| Individual | 50.0% | 50.0% | 2022 | |
Bk Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Westly Keiseraas | Chief Executive Officer | 0 companies |
| Peder Gulbrandsen | Chief Executive Officer | 0 companies |
| Sverre Lie Farstad | Board of Directors | 0 companies |
| Ingar Jansen | Board of Directors | 0 companies |
| Dag Brekke | Chairman | 0 companies |