| Revenue | NOK 32,2M | +24% |
| EBITDA | NOK 3,3M | +70% |
| Net profit | NOK 2,2M | +92% |
| Total assets | NOK 9,2M | +5% |
| Equity | NOK 5,3M | +71% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 11 001 | 22 634 | 28 437 | 25 902 | 32 227 |
| Staff expenses | −458 | −2 724 | −3 091 | −2 674 | −3 995 |
| EBITDA | 842 | 1 398 | 1 105 | 1 942 | 3 291 |
| Depreciation & amort. | −84 | −276 | −405 | −396 | −409 |
| EBIT | 758 | 1 122 | 700 | 1 546 | 2 882 |
| Net financials | −12 | −30 | −45 | −61 | −31 |
| Profit before tax | 746 | 1 092 | 655 | 1 485 | 2 851 |
| Tax | 164 | 243 | 148 | 331 | 640 |
| Net profit | 582 | 849 | 507 | 1 154 | 2 211 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3 690 | 6 119 | 7 309 | 8 819 | 9 232 |
| Equity | 612 | 1 461 | 1 968 | 3 122 | 5 333 |
| Long-term debt | 513 | 825 | 1 150 | 2 084 | 315 |
| Short-term debt | 2 565 | 3 833 | 4 191 | 3 613 | 3 585 |
| Total debt | 3 078 | 4 658 | 5 341 | 5 697 | 3 900 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OI Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cosmos Invest As | Company | 50.0% | 50.0% | 2022 |
Foas Invest As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Ove Thomassen | Chief Executive Officer | 0 companies |
| Odd Inge Haugan | Chief Executive Officer | 0 companies |
| Karl Ivar Olsen | Board of Directors | 0 companies |
| Fredrik Olsen | Chairman | 0 companies |
| Oddbjørn Mella | Board of Directors | 0 companies |