| Revenue | NOK 54,5M | +8% |
| EBITDA | NOK 2,3M | +164% |
| Net profit | NOK 781K | +120% |
| Total assets | NOK 20,1M | -4% |
| Equity | NOK 2,3M | +53% |
| Employees | 35 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 35 202 | 30 861 | 27 255 | 26 718 | 31 069 | 32 781 | 35 391 | 31 651 | 48 882 | 42 400 | 52 845 | 60 158 | 59 625 | 58 975 | 83 888 | 56 443 | 50 245 | 54 479 |
| Staff expenses | −0 | −12 262 | −11 688 | −12 588 | −11 356 | −13 013 | −13 697 | −15 692 | −14 571 | −18 614 | −19 408 | −21 535 | −25 475 | −22 069 | −24 846 | −26 766 | −27 161 | −24 890 | −24 325 |
| EBITDA | 0 | 3 702 | 1 084 | −1 534 | −270 | 865 | 1 998 | 1 676 | −784 | 1 884 | 1 271 | 1 238 | −615 | 5 391 | 591 | 6 113 | −3 907 | −3 547 | 2 283 |
| Depreciation & amort. | −0 | −886 | −980 | −1 194 | −1 033 | −969 | −831 | −631 | −610 | −612 | −588 | −571 | −648 | −695 | −732 | −869 | −886 | −606 | −469 |
| EBIT | 0 | 2 816 | 104 | −2 727 | −1 304 | −104 | 1 167 | 1 045 | −1 394 | 1 272 | 683 | 667 | −1 264 | 4 696 | −140 | 5 245 | −4 793 | −4 153 | 1 815 |
| Net financials | 0 | 78 | 45 | −126 | −631 | −291 | −360 | −505 | −587 | −340 | −254 | −308 | −352 | −304 | −267 | −322 | −548 | −770 | −800 |
| Profit before tax | 0 | 2 895 | 149 | −2 853 | −1 934 | −394 | 807 | 540 | −1 981 | 932 | 429 | 359 | −1 615 | 4 392 | −408 | 4 922 | −5 341 | −4 923 | 1 014 |
| Tax | −0 | 831 | 55 | −789 | −434 | −99 | 283 | −93 | −362 | 293 | 158 | 135 | −346 | 972 | −89 | 1 086 | −1 167 | −1 075 | 233 |
| Net profit | 0 | 2 064 | 94 | −2 064 | −1 501 | −296 | 524 | 633 | −1 619 | 639 | 271 | 223 | −1 269 | 3 420 | −319 | 3 836 | −4 174 | −3 849 | 781 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 19 943 | 18 597 | 20 284 | 18 664 | 18 108 | 17 456 | 23 205 | 20 312 | 22 103 | 22 564 | 22 719 | 21 468 | 24 925 | 27 123 | 36 709 | 24 527 | 20 839 | 20 075 |
| Equity | — | 10 330 | 10 224 | 8 160 | 6 660 | 6 364 | 6 688 | 7 121 | 5 502 | 5 892 | 6 063 | 6 286 | 4 317 | 7 737 | 6 518 | 9 354 | 5 330 | 1 481 | 2 262 |
| Long-term debt | 0 | 3 823 | 3 844 | 7 168 | 7 289 | 6 888 | 6 470 | 9 517 | 9 940 | 9 125 | 8 133 | 7 113 | 7 541 | 6 830 | 7 006 | 6 574 | 5 397 | 4 842 | 4 425 |
| Short-term debt | 0 | 5 790 | 4 529 | 4 840 | 4 654 | 4 852 | 4 298 | 6 567 | 4 870 | 7 087 | 8 368 | 9 320 | 9 610 | 10 359 | 13 599 | 20 782 | 13 799 | 14 516 | 13 388 |
| Total debt | 0 | 9 613 | 8 373 | 12 008 | 11 944 | 11 740 | 10 768 | 16 083 | 14 810 | 16 212 | 16 501 | 16 433 | 17 151 | 17 189 | 20 605 | 27 356 | 19 197 | 19 358 | 17 812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Deputy Member | Deputy Member | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.5% | 12.5% | 2024 | |
Rupro As | Company | 8.0% | 8.0% | 2024 |
| Individual | 6.3% | 6.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sondre Monsø | Deputy Member | 0 companies |
| Tor Olav Kjøren | Board of Directors | 0 companies |
| Morten Furuhaug | Board of Directors | 0 companies |
| Odd Gabrielsen | Board of Directors | 0 companies |
| Lene Gabrielsen | Board of Directors | 0 companies |
| Frode Størdal | Chairman | 0 companies |
| Arne Utsetø Hoff | Chairman | 0 companies |