| Revenue | NOK 136,3M | -8% |
| EBITDA | NOK -4,9M | +73% |
| Net profit | NOK 7,9M | +232% |
| Total assets | NOK 147M | +25% |
| Equity | NOK 13,3M | +148% |
| Employees | 48 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99 169 | 70 110 | 8 796 | 4 974 | 5 829 | 4 129 | 4 680 | 5 039 | 90 611 | 97 216 | 100 598 | 149 419 | 163 253 | 148 081 | 136 350 |
| Staff expenses | −52 914 | −36 314 | −4 241 | −3 079 | −3 324 | −3 180 | −3 968 | −2 174 | −39 575 | −44 956 | −50 739 | −50 493 | −52 173 | −0 | −0 |
| EBITDA | −2 031 | 7 805 | −68 | −53 | 192 | −322 | −2 595 | −430 | 19 528 | 16 876 | 18 917 | 46 834 | 6 334 | −17 928 | −4 924 |
| Depreciation & amort. | −11 906 | −1 541 | −6 | −0 | −15 | −85 | −68 | −85 | −1 910 | −1 023 | −949 | −433 | −160 | −269 | −308 |
| EBIT | −13 937 | 6 264 | −74 | −53 | 177 | −406 | −2 663 | −516 | 17 618 | 15 854 | 17 968 | 46 400 | 6 174 | −18 197 | −5 233 |
| Net financials | −8 584 | −4 833 | −837 | 1 091 | −6 872 | 5 622 | 2 059 | 2 342 | 476 | 7 442 | 12 550 | 8 573 | 14 503 | 10 537 | 13 387 |
| Profit before tax | −22 521 | 1 431 | −912 | 1 038 | −6 694 | 5 216 | −604 | 1 826 | 18 094 | 23 296 | 30 519 | 54 973 | 20 677 | −7 660 | 8 155 |
| Tax | 248 | 1 451 | 17 367 | 19 | −194 | 1 150 | −263 | 314 | 3 954 | 3 367 | 3 747 | 10 495 | 254 | −0 | −0 |
| Net profit | −22 769 | −20 | −18 278 | 1 019 | −6 500 | 4 066 | −341 | 1 512 | 14 141 | 19 929 | 26 772 | 44 478 | 20 423 | −5 971 | 7 869 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79 629 | 118 222 | 71 245 | 68 653 | 61 523 | 80 734 | 97 176 | 95 461 | 142 375 | 88 973 | 103 774 | 130 372 | 125 200 | 117 613 | 146 986 |
| Equity | 14 812 | 59 407 | 41 129 | 43 800 | 36 584 | 40 650 | 40 309 | 41 821 | 16 813 | 36 743 | 41 691 | 41 672 | 23 454 | 5 355 | 13 305 |
| Long-term debt | 4 137 | 2 809 | 24 449 | 23 301 | 23 817 | 38 428 | 51 964 | 53 213 | 1 834 | 20 936 | 21 413 | 14 280 | 9 442 | 28 600 | 62 775 |
| Short-term debt | 60 680 | 56 005 | 5 667 | 1 552 | 1 123 | 1 656 | 4 903 | 427 | 123 727 | 31 294 | 40 670 | 74 419 | 92 305 | 83 658 | 70 906 |
| Total debt | 64 817 | 58 815 | 30 116 | 24 853 | 24 939 | 40 084 | 56 867 | 53 640 | 125 562 | 52 230 | 62 083 | 88 699 | 101 746 | 112 258 | 133 681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Per Edvard Heyerdahl | Chief Executive Officer | 0 companies |
| Robert Medved | Chairman | 0 companies |
| Douglas Craig Bryson | Chairman | 0 companies |
| Dan Sandberg | Board of Directors | 0 companies |
| Lars Roland Palmqvist | Board of Directors | 0 companies |