| Revenue | NOK 7M | -13% |
| EBITDA | NOK 571K | -42% |
| Net profit | NOK 345K | -47% |
| Total assets | NOK 3,5M | +7% |
| Equity | NOK 1,4M | -10% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 685 | 3 986 | 5 357 | 9 263 | 9 439 | 8 117 | 7 039 |
| Staff expenses | −671 | −1 428 | −1 981 | −2 383 | −3 017 | −3 195 | −3 159 |
| EBITDA | 76 | 447 | 339 | 1 719 | 2 055 | 976 | 571 |
| Depreciation & amort. | −42 | −91 | −85 | −106 | −105 | −112 | −104 |
| EBIT | 34 | 356 | 254 | 1 613 | 1 950 | 864 | 467 |
| Net financials | −12 | −7 | −6 | −21 | −21 | −17 | −11 |
| Profit before tax | 21 | 348 | 248 | 1 592 | 1 930 | 847 | 456 |
| Tax | 5 | 77 | 54 | 359 | 428 | 190 | 110 |
| Net profit | 17 | 272 | 194 | 1 233 | 1 502 | 657 | 345 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 400 | 1 286 | 1 756 | 4 621 | 3 759 | 3 317 | 3 543 |
| Equity | 47 | 319 | 512 | 246 | 1 347 | 1 505 | 1 350 |
| Long-term debt | 573 | 557 | 555 | 469 | 189 | 144 | 91 |
| Short-term debt | 780 | 410 | 688 | 3 906 | 2 223 | 1 669 | 2 101 |
| Total debt | 1 353 | 967 | 1 243 | 4 375 | 2 412 | 1 812 | 2 193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lilleland Invest As | Company | 52.0% | 52.0% | 2024 |
Camas As | Company | 48.0% | 48.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cato Waage Larsen | Chief Executive Officer | 0 companies |
| Thomas Lilleland | Chief Executive Officer | 0 companies |
| Christian Andre Gorgas | Chairman | 0 companies |