| Revenue | NOK 83,7M | +20% |
| EBITDA | NOK 15,5M | +47% |
| Net profit | NOK 11,4M | +46% |
| Total assets | NOK 32,3M | +10% |
| Equity | NOK 5,3M | -57% |
| Employees | 76 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 25 743 | 47 612 | 69 517 | 69 829 | 83 658 |
| Staff expenses | −17 244 | −33 425 | −49 328 | −54 651 | −58 502 |
| EBITDA | 7 234 | 11 112 | 15 068 | 10 564 | 15 538 |
| Depreciation & amort. | −80 | −181 | −420 | −508 | −499 |
| EBIT | 7 154 | 10 930 | 14 648 | 10 056 | 15 038 |
| Net financials | −14 | 28 | 67 | 83 | −333 |
| Profit before tax | 7 140 | 10 959 | 14 715 | 10 139 | 14 705 |
| Tax | 1 580 | 2 430 | 3 286 | 2 280 | 3 256 |
| Net profit | 5 560 | 8 529 | 11 429 | 7 859 | 11 449 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12 607 | 22 409 | 30 171 | 29 498 | 32 316 |
| Equity | 2 781 | 1 740 | 4 241 | 12 369 | 5 337 |
| Long-term debt | 12 | 13 | 0 | 0 | 0 |
| Short-term debt | 9 813 | 20 655 | 25 930 | 17 129 | 26 979 |
| Total debt | 9 826 | 20 668 | 25 930 | 17 129 | 26 979 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FV Deputy Member | Deputy Member | 2024 |
GM Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (1) | ||
EH Deputy Member | Deputy Member | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Regenerate Group Ab | Company | 100% | 100% | 2024 |
| Company | 20% | 20% | 2023 | |
| Company | 18.87% | 18.87% | 2023 | |
| Company | 10% | 10% | 2023 | |
| Company | 10% | 10% | 2023 | |
| Company | 10% | 10% | 2023 | |
| Company | 10% | 10% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Vonheim Heimsæter | Deputy Member | 0 companies |
| Einar Hamnes | Deputy Member | 0 companies |
| Geir Magne Kvalsøren | Chief Executive Officer | 0 companies |
| Cecilie Cathrine Grimelund Snyen | Board of Directors | 0 companies |
| Oddmar Andestad Sandvik | Board of Directors | 0 companies |
| Magne Skjeret | Board of Directors | 0 companies |
| Øyvind Andre Wik | Board of Directors | 0 companies |
| Kjell Inge Gausland | Board of Directors | 0 companies |
| Geir Sandaker | Chairman | 0 companies |
| Anja Kristina Hedengård | Board of Directors | 0 companies |
| Kaisa Kamilla Soleng | Board of Directors | 0 companies |