| Revenue | NOK 27,5M | +52% |
| EBITDA | NOK -20K | +100% |
| Net profit | NOK -528K | +86% |
| Total assets | NOK 11,9M | +6% |
| Equity | NOK -1,4M | +21% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 15 585 | 23 845 | 26 549 | 18 127 | 27 489 |
| Staff expenses | −2 636 | −4 476 | −6 018 | −4 392 | −3 937 |
| EBITDA | 683 | −1 501 | 587 | −4 017 | −20 |
| Depreciation & amort. | −196 | −267 | −264 | −167 | −51 |
| EBIT | 487 | −1 769 | 323 | −4 185 | −71 |
| Net financials | −265 | −314 | −539 | −591 | −604 |
| Profit before tax | 222 | −2 083 | −216 | −4 775 | −675 |
| Tax | 78 | −0 | −516 | −1 049 | −146 |
| Net profit | 144 | −2 083 | 301 | −3 727 | −528 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6 563 | 9 665 | 11 476 | 11 273 | 11 929 |
| Equity | 852 | −1 231 | 270 | −1 791 | −1 420 |
| Long-term debt | 1 828 | 3 567 | 2 027 | 933 | 813 |
| Short-term debt | 3 883 | 7 330 | 9 179 | 12 131 | 12 535 |
| Total debt | 5 711 | 10 896 | 11 206 | 13 065 | 13 349 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SA Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (3) | ||
BV Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
BV Chief Executive Officer | Chief Executive Officer | 2022 – 2024 |
JA Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
JE | Board of Directors | 2024 |
| Former (3) | ||
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 58.44% | 58.44% | 2024 | |
| Company | 30.02% | 30.02% | 2024 | |
| Company | 9.98% | 9.98% | 2024 | |
| Company | 1.55% | 1.55% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Vidar Olsen | Chief Executive Officer | 0 companies |
| Simon Aas Skaarup | Chief Executive Officer | 0 companies |
| Bjørn Vidar Frogh Olsen | Chief Executive Officer | 0 companies |
| Jon Andreas Duus | Chief Executive Officer | 0 companies |
| Sverre Tangen | Board of Directors | 0 companies |
| Egil Norman Olsen | Board of Directors | 0 companies |
| Geir Byvold | Chairman | 0 companies |
| Jo Eike | Board of Directors | 0 companies |
| Anders Folkman | Chairman | 0 companies |