| Revenue | NOK 9,5M | -93% |
| EBITDA | NOK 59K | -100% |
| Net profit | NOK 7,2M | -81% |
| Total assets | NOK 48,9M | -51% |
| Equity | NOK 4,1M | -87% |
| Employees | 11 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 239 290 | 195 113 | 262 992 | 244 861 | 185 242 | 102 040 | 110 589 | 17 052 | 15 207 | 16 884 | 146 252 | 133 043 | 137 581 | 157 843 | 182 616 | 128 571 | 9 474 |
| Staff expenses | −0 | −17 444 | −13 755 | −17 079 | −16 969 | −19 736 | −23 964 | −30 242 | −4 122 | −4 171 | −4 780 | −40 410 | −44 259 | −49 271 | −53 057 | −50 346 | −19 813 | 362 |
| EBITDA | 0 | 11 420 | 7 680 | 6 751 | 3 030 | 7 034 | 2 705 | 6 153 | 2 083 | 1 551 | 2 677 | 21 698 | 25 828 | 34 183 | 38 975 | 48 016 | 39 551 | 59 |
| Depreciation & amort. | −0 | −40 | −0 | −0 | −0 | −51 | −217 | −240 | −49 | −117 | −102 | −964 | −851 | −461 | −117 | −39 | −0 | −0 |
| EBIT | 0 | 11 380 | 7 680 | 6 751 | 3 030 | 6 983 | 2 489 | 5 913 | 2 033 | 1 434 | 2 575 | 20 734 | 24 977 | 33 722 | 38 858 | 47 977 | 39 551 | 59 |
| Net financials | 0 | 4 830 | −4 259 | −696 | 1 530 | −799 | 1 823 | 1 802 | −550 | 818 | 404 | 1 696 | 1 510 | −2 844 | −476 | 10 948 | 9 239 | 7 831 |
| Profit before tax | 0 | 16 210 | 3 421 | 6 055 | 4 560 | 6 183 | 4 311 | 7 715 | 1 483 | 2 252 | 2 979 | 22 430 | 26 486 | 30 878 | 38 381 | 58 925 | 48 790 | 7 890 |
| Tax | −0 | 4 664 | 1 033 | 1 819 | 1 374 | 1 655 | 1 054 | 2 093 | 423 | 245 | 610 | 4 710 | 4 915 | 5 629 | 8 467 | 12 993 | 10 690 | 682 |
| Net profit | 0 | 11 545 | 2 388 | 4 236 | 3 186 | 4 529 | 3 257 | 5 621 | 1 061 | 2 007 | 2 369 | 17 721 | 21 572 | 25 249 | 29 915 | 45 932 | 38 100 | 7 207 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 74 325 | 63 395 | 83 346 | 53 909 | 50 185 | 41 098 | 32 594 | 4 464 | 4 735 | 5 499 | 48 238 | 50 977 | 51 614 | 78 800 | 130 570 | 99 665 | 48 853 |
| Equity | — | 22 058 | 24 446 | 18 682 | 17 368 | 21 897 | 17 154 | 14 775 | 1 461 | 2 370 | 2 680 | 15 351 | 16 432 | 17 662 | 32 876 | 33 808 | 31 908 | 4 115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 63 | 274 | 145 | 0 | 20 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 51 466 | 38 237 | 64 109 | 36 198 | 28 225 | 23 670 | 17 674 | 3 004 | 2 345 | 2 808 | 32 887 | 34 545 | 33 953 | 45 349 | 96 187 | 66 827 | 43 637 |
| Total debt | 0 | 52 267 | 38 949 | 64 664 | 36 541 | 28 288 | 23 944 | 17 819 | 3 004 | 2 366 | 2 819 | 32 887 | 34 545 | 33 953 | 45 349 | 96 187 | 66 827 | 43 637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
ØØ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
ØS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ncab Group Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Didrik Brett Bech | Chief Executive Officer | 0 companies |
| Ørjan Ødegård | Chief Executive Officer | 0 companies |
| Ørjan Saarento Ødegård | Chief Executive Officer | 0 companies |
| Petter Hatlem | Chairman | 0 companies |
| Jacob Wilhelm Nordan | Board of Directors | 0 companies |
| Anders Erik Forsén | Board of Directors | 0 companies |
| Morten Bakke | Board of Directors | 0 companies |
| Torkild Hebbert Haukaas | Board of Directors | 0 companies |
| Lars Peter Kruk | Chairman | 0 companies |