| Revenue | NOK 77,3M | -51% |
| EBITDA | NOK 3,5M | -86% |
| Net profit | NOK 2M | -89% |
| Total assets | NOK 51,5M | -55% |
| Equity | NOK 31,5M | -20% |
| Employees | 27 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 518 | 29 963 | 31 318 | 50 281 | 60 131 | 86 277 | 51 920 | 50 331 | 41 234 | 159 035 | 77 285 |
| Staff expenses | −15 079 | −15 534 | −16 520 | −16 376 | −17 077 | −19 779 | −19 107 | −19 161 | −18 361 | −22 332 | −19 512 |
| EBITDA | −5 279 | −6 501 | −2 183 | 7 121 | 7 185 | 13 521 | 1 596 | 1 788 | −4 326 | 24 519 | 3 498 |
| Depreciation & amort. | −368 | −191 | −152 | −136 | −176 | −236 | −987 | −965 | −1 009 | −1 127 | −1 787 |
| EBIT | −5 647 | −6 692 | −2 335 | 6 984 | 7 009 | 13 284 | 609 | 823 | −5 334 | 23 392 | 1 711 |
| Net financials | 669 | −60 | −1 090 | 114 | −237 | 50 | 139 | −561 | 212 | −1 911 | 779 |
| Profit before tax | −4 978 | −6 752 | −3 425 | 7 098 | 6 772 | 13 334 | 749 | 263 | −5 122 | 21 481 | 2 490 |
| Tax | −1 520 | −1 661 | −0 | −0 | 1 604 | 2 942 | 141 | 31 | −6 | 3 626 | 469 |
| Net profit | −3 458 | −5 091 | −3 425 | 7 098 | 5 168 | 10 392 | 608 | 232 | −5 116 | 17 855 | 2 021 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 180 | 24 568 | 29 623 | 36 099 | 46 682 | 54 798 | 52 187 | 53 773 | 42 374 | 115 452 | 51 470 |
| Equity | 14 302 | 9 211 | 8 879 | 14 307 | 17 476 | 27 868 | 26 975 | 27 207 | 21 592 | 39 447 | 31 467 |
| Long-term debt | 0 | 8 370 | 8 370 | 8 370 | 8 953 | 8 877 | 9 423 | 8 996 | 2 628 | 25 853 | 0 |
| Short-term debt | 6 877 | 6 987 | 12 374 | 13 422 | 20 253 | 18 053 | 15 788 | 17 569 | 18 154 | 50 152 | 20 002 |
| Total debt | 6 877 | 15 357 | 20 744 | 21 792 | 29 207 | 26 930 | 25 211 | 26 565 | 20 783 | 76 005 | 20 002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sicame Sa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asbjørn Opdal | Chief Executive Officer | 0 companies |
| Terje Venseth | Chief Executive Officer | 0 companies |
| Vincent Christian Roy | Chairman | 0 companies |
| Stephan Schöning | Board of Directors | 0 companies |
| Nicolas Thierry Marie Escalle | Board of Directors | 0 companies |