| Revenue | NOK 12,1M | -16% |
| EBITDA | NOK 709K | +164% |
| Net profit | NOK 666K | +149% |
| Total assets | NOK 6,1M | +0% |
| Equity | NOK 4M | +20% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 635 | 16 374 | 22 730 | 32 735 | 33 178 | 34 206 | 29 729 | 32 392 | 38 948 | 41 988 | 42 065 | 30 566 | 29 801 | 28 834 | 26 454 | 14 374 | 12 091 |
| Staff expenses | −13 352 | −12 505 | −13 823 | −20 280 | −22 860 | −24 183 | −21 375 | −24 018 | −26 782 | −30 605 | −30 799 | −26 359 | −21 980 | −22 882 | −19 776 | −10 690 | −6 887 |
| EBITDA | 2 056 | 433 | 3 720 | 3 508 | 2 711 | 2 828 | 2 089 | 2 722 | 5 063 | 3 270 | 2 381 | −3 032 | 1 396 | −488 | 611 | −1 111 | 709 |
| Depreciation & amort. | −126 | −147 | −304 | −292 | −304 | −262 | −244 | −105 | −70 | −53 | −94 | −98 | −86 | −139 | −143 | −88 | −95 |
| EBIT | 1 930 | 286 | 3 416 | 3 216 | 2 406 | 2 566 | 1 845 | 2 618 | 4 992 | 3 217 | 2 286 | −3 130 | 1 309 | −627 | 468 | −1 198 | 614 |
| Net financials | 319 | 96 | 57 | 111 | 96 | 90 | 132 | 57 | 43 | 27 | 24 | 27 | 7 | 2 | 8 | 30 | 52 |
| Profit before tax | 2 249 | 382 | 3 473 | 3 327 | 2 503 | 2 656 | 1 977 | 2 674 | 5 035 | 3 244 | 2 311 | −3 103 | 1 316 | −625 | 476 | −1 169 | 666 |
| Tax | 633 | 108 | 972 | 938 | 710 | 768 | 541 | 749 | 1 271 | 797 | 550 | −0 | −0 | −2 | 26 | 183 | −0 |
| Net profit | 1 616 | 274 | 2 501 | 2 389 | 1 792 | 1 888 | 1 436 | 1 925 | 3 764 | 2 448 | 1 761 | −3 103 | 1 316 | −623 | 450 | −1 351 | 666 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 949 | 7 206 | 11 311 | 14 911 | 17 261 | 16 572 | 14 649 | 15 071 | 20 131 | 19 285 | 17 352 | 12 709 | 13 518 | 13 001 | 11 553 | 6 115 | 6 099 |
| Equity | 3 105 | 2 578 | 3 479 | 4 314 | 4 506 | 4 794 | 4 631 | 4 656 | 5 270 | 4 918 | 6 679 | 3 576 | 4 893 | 4 270 | 4 720 | 3 369 | 4 034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 844 | 4 627 | 7 832 | 10 597 | 12 755 | 11 778 | 10 019 | 10 415 | 14 860 | 14 367 | 10 673 | 9 132 | 8 625 | 8 731 | 6 833 | 2 746 | 2 064 |
| Total debt | 5 844 | 4 627 | 7 832 | 10 597 | 12 755 | 11 778 | 10 019 | 10 415 | 14 860 | 14 367 | 10 673 | 9 132 | 8 625 | 8 731 | 6 833 | 2 746 | 2 064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 | |
| Individual | 14.3% | 14.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karianne Bræin Bragge | Chief Executive Officer | 0 companies |
| Jessica Maria Louise Karlsson Lanham | Chief Executive Officer | 0 companies |
| Emil Modéer | Board of Directors | 0 companies |