| Revenue | NOK 47,5M | +18% |
| EBITDA | NOK 499K | -11% |
| Net profit | NOK 29K | -79% |
| Total assets | NOK 11M | +16% |
| Equity | NOK 1,6M | +1% |
| Employees | 37 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 4 345 | 25 817 | 40 283 | 47 495 |
| Staff expenses | −3 399 | −20 641 | −33 658 | −38 931 |
| EBITDA | 318 | 1 837 | 561 | 499 |
| Depreciation & amort. | −20 | −231 | −371 | −401 |
| EBIT | 297 | 1 606 | 191 | 98 |
| Net financials | −15 | −14 | 6 | −27 |
| Profit before tax | 282 | 1 592 | 196 | 71 |
| Tax | 60 | 350 | 58 | 42 |
| Net profit | 222 | 1 242 | 138 | 29 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 2 470 | 8 373 | 9 492 | 10 980 |
| Equity | 712 | 1 516 | 1 629 | 1 639 |
| Long-term debt | 339 | 123 | 0 | 169 |
| Short-term debt | 1 419 | 6 734 | 7 863 | 9 172 |
| Total debt | 1 758 | 6 857 | 7 863 | 9 341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Deputy Member | Deputy Member | 2024 | — | — |
MB Deputy Member | Deputy Member | 2024 | — | — |
CH Deputy Member | Deputy Member | 2024 | — | — |
JF Deputy Member | Deputy Member | 2023 | — | — |
MK Deputy Member | Deputy Member | 2024 | — | — |
MK Deputy Member | Deputy Member | 2024 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Variant As | Company | 56.7% | 56.7% | 2023 |
Løwenborg Holding As | Company | 10.2% | 10.2% | 2023 |
Nikolai Norman Andersen As | Company | 10.2% | 10.2% | 2023 |
Grit Impact As | Company | 10.1% | 10.1% | 2023 |
| Individual | 2.3% | 2.3% | 2023 | |
Estene As | Company | 2.3% | 2.3% | 2023 |
Robin Hovind As | Company | 2.3% | 2.3% | 2023 |
Raglie Holding As | Company | 2.2% | 2.2% | 2023 |
| Individual | 2.1% | 2.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sarah Therese Strand Willoch | Deputy Member | 0 companies |
| Mikael Brevik | Deputy Member | 0 companies |
| Christian Husdal Brevik | Deputy Member | 0 companies |
| Jonas Følgesvold Reines | Deputy Member | 0 companies |
| Måns Kristoffer Nordström | Deputy Member | 0 companies |
| Marius Krakeli | Deputy Member | 0 companies |
| Linn Sandvik | Chief Executive Officer | 0 companies |
| Even Stene | Board of Directors | 0 companies |
| Gard Schei Høstmælingen | Board of Directors | 0 companies |
| Anna Caroline Syse | Board of Directors | 0 companies |
| Sondre Løvhaug | Board of Directors | 0 companies |
| Tore Vestues | Board of Directors | 0 companies |
| Tonje Evanger | Board of Directors | 0 companies |
| Odd Morten Sveås | Chairman | 0 companies |
| Ragnhild Lie | Board of Directors | 0 companies |
| Anders Morten Ramstad Hammervold | Board of Directors | 0 companies |
| Simen Strøm Braaten | Board of Directors | 0 companies |