| Revenue | NOK 24,7M | -3% |
| EBITDA | NOK 2,1M | +183% |
| Net profit | NOK 1,3M | +139% |
| Total assets | NOK 2,9M | -13% |
| Equity | NOK -5,2M | +20% |
| Employees | 39 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 20 478 | 17 881 | 21 750 | 25 634 | 25 386 | 24 749 |
| Staff expenses | −9 038 | −7 243 | −10 678 | −12 494 | −11 629 | −10 492 |
| EBITDA | 27 | −1 043 | −677 | −1 489 | −2 497 | 2 068 |
| Depreciation & amort. | −313 | −486 | −593 | −697 | −632 | −542 |
| EBIT | −286 | −1 528 | −1 270 | −2 187 | −3 128 | 1 525 |
| Net financials | 964 | −740 | −169 | −193 | −220 | −232 |
| Profit before tax | 678 | −2 269 | −1 440 | −2 379 | −3 348 | 1 294 |
| Tax | −72 | −132 | 136 | −0 | −0 | −0 |
| Net profit | 750 | −2 136 | −1 575 | −2 379 | −3 348 | 1 294 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5 875 | 5 448 | 8 504 | 6 365 | 3 349 | 2 916 |
| Equity | 317 | −1 819 | −1 094 | −3 474 | −6 462 | −5 168 |
| Long-term debt | 109 | 1 923 | 3 949 | 3 682 | 6 222 | 5 219 |
| Short-term debt | 5 450 | 5 345 | 5 650 | 6 156 | 3 588 | 2 865 |
| Total debt | 5 558 | 7 268 | 9 599 | 9 839 | 9 810 | 8 084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RØ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HI Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Baluba Lillestrøm As | Company | 100.0% | 100.0% | 2024 |
Paja As | Company | 15.0% | 15.0% | 2022 |
Sullycon As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Paal Vegard Jahrmann | Chief Executive Officer | 0 companies |
| Roar Øien | Chief Executive Officer | 0 companies |
| Heidi Irene Hamilton | Chief Executive Officer | 0 companies |
| Richard Hansen | Chairman | 0 companies |
| Suleyman Uzbas | Board of Directors | 0 companies |
| Raymond Wiig | Chairman | 0 companies |