| Revenue | NOK 13,1M | -9% |
| EBITDA | NOK -519K | +46% |
| Net profit | NOK -607K | +43% |
| Total assets | NOK 4,8M | -19% |
| Equity | NOK 511K | -54% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 9 538 | 20 963 | 16 385 | 15 436 | 15 714 | 14 388 | 13 103 |
| Staff expenses | −3 483 | −6 036 | −4 223 | −4 276 | −4 064 | −3 935 | −3 781 |
| EBITDA | 2 622 | 1 019 | 1 085 | 158 | −13 | −953 | −519 |
| Depreciation & amort. | −35 | −172 | −129 | −104 | −124 | −100 | −67 |
| EBIT | 2 587 | 847 | 956 | 54 | −137 | −1 053 | −586 |
| Net financials | −11 | 34 | 16 | −12 | −13 | −15 | −21 |
| Profit before tax | 2 577 | 880 | 972 | 41 | −150 | −1 067 | −607 |
| Tax | 592 | 179 | 185 | 19 | −0 | −0 | −0 |
| Net profit | 1 985 | 702 | 788 | 22 | −150 | −1 067 | −607 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5 514 | 9 436 | 8 874 | 7 592 | 7 178 | 5 864 | 4 770 |
| Equity | 2 285 | 1 526 | 2 314 | 2 336 | 2 185 | 1 118 | 511 |
| Long-term debt | 16 | 3 744 | 3 145 | 2 246 | 2 170 | 2 170 | 2 170 |
| Short-term debt | 3 213 | 4 167 | 3 416 | 3 010 | 2 823 | 2 577 | 2 090 |
| Total debt | 3 229 | 7 910 | 6 561 | 5 256 | 4 993 | 4 746 | 4 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Re-Holding As | Company | 32.6% | 32.6% | 2024 |
Bra Ainvest As | Company | 25.0% | 25.0% | 2024 |
Winzryg As | Company | 24.0% | 24.0% | 2024 |
Smy Holding As | Company | 18.4% | 18.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Myklebust | Chief Executive Officer | 0 companies |
| Roy Arve Seime | Chairman | 0 companies |
| John André Taule | Board of Directors | 0 companies |
| Rolf Kjetil Egge | Chairman | 0 companies |
| Øystein Reed Bratten | Board of Directors | 0 companies |