| Revenue | NOK 33,6M | +9% |
| EBITDA | NOK 6M | +30% |
| Net profit | NOK 3,7M | +49% |
| Total assets | NOK 19,7M | +3% |
| Equity | NOK 1,9M | -13% |
| Employees | 26 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 12 548 | 25 266 | 30 236 | 30 922 | 33 618 |
| Staff expenses | −6 | −4 684 | −7 372 | −9 586 | −9 635 | −10 279 |
| EBITDA | −8 | 1 338 | 5 601 | 4 232 | 4 658 | 6 049 |
| Depreciation & amort. | −0 | −797 | −1 593 | −1 593 | −1 602 | −1 558 |
| EBIT | −8 | 542 | 4 007 | 2 638 | 3 055 | 4 491 |
| Net financials | 0 | −143 | −130 | 34 | 145 | 276 |
| Profit before tax | −8 | 398 | 3 877 | 2 673 | 3 200 | 4 768 |
| Tax | −3 | 91 | 854 | 589 | 705 | 1 050 |
| Net profit | −5 | 308 | 3 023 | 2 083 | 2 496 | 3 717 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 326 | 15 122 | 18 740 | 21 063 | 19 095 | 19 685 |
| Equity | 90 | 397 | 3 420 | 2 204 | 2 199 | 1 917 |
| Long-term debt | 0 | 11 388 | 10 402 | 9 206 | 8 100 | 7 020 |
| Short-term debt | 236 | 3 337 | 4 918 | 9 653 | 8 796 | 10 748 |
| Total debt | 236 | 14 725 | 15 320 | 18 859 | 16 896 | 17 768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
DO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 37.0% | 37.0% | 2023 |
Know How Holding As | Company | 37.0% | 37.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 4.0% | 4.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gjøran Skår | Chief Executive Officer | 0 companies |
| Marita Anina Harby Larsen | Chief Executive Officer | 0 companies |
| Dag Otto Lund Dybdahl | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |