| Revenue | NOK 5,2M | +25% |
| EBITDA | NOK 518K | +190% |
| Net profit | NOK -688K | +43% |
| Total assets | NOK 4M | -11% |
| Equity | NOK 633K | -52% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 355 | 3 264 | 4 204 | 5 245 |
| Staff expenses | −0 | −0 | −709 | −3 300 | −2 638 |
| EBITDA | −6 | −86 | 692 | −577 | 518 |
| Depreciation & amort. | −0 | −83 | −407 | −845 | −1 232 |
| EBIT | −6 | −169 | 285 | −1 422 | −714 |
| Net financials | 0 | −5 | −84 | −100 | −158 |
| Profit before tax | −6 | −174 | 201 | −1 523 | −872 |
| Tax | −0 | −0 | 15 | −314 | −184 |
| Net profit | −6 | −174 | 186 | −1 209 | −688 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 130 | 1 182 | 3 791 | 4 478 | 4 002 |
| Equity | 18 | −156 | 2 530 | 1 322 | 633 |
| Long-term debt | 0 | 541 | 12 | 0 | 0 |
| Short-term debt | 111 | 796 | 1 249 | 3 157 | 3 369 |
| Total debt | 111 | 1 338 | 1 261 | 3 157 | 3 369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
BN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Harjo Holding As | Company | 20.0% | 20.0% | 2022 |
Maxit Holding As | Company | 20.0% | 20.0% | 2022 |
Mdurant Ltd | Company | 20.0% | 20.0% | 2022 |
Westco As | Company | 20.0% | 20.0% | 2022 |
Olav Larsen Invest As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Larsen | Chief Executive Officer | 0 companies |
| Bjørn Nilsen | Chief Executive Officer | 0 companies |
| Mark Sørheim | Chief Executive Officer | 0 companies |
| Svein Hunstad | Board of Directors | 0 companies |
| Geir Børge Bjørkheim | Board of Directors | 0 companies |
| Torjer Halle | Chairman | 0 companies |
| Lars Petter Smeland | Board of Directors | 0 companies |
| Marcus Ian Durant | Board of Directors | 0 companies |