| Revenue | NOK 427K | +28% |
| EBITDA | NOK -399K | +86% |
| Net profit | NOK 7,4M | +314% |
| Total assets | NOK 34,9M | -9% |
| Equity | NOK 9,2M | +402% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 67 | 0 | 0 | 10 105 | 5 497 | 5 628 | 14 066 | 11 694 | 32 920 | 352 | 297 | 348 | 341 | 341 | 334 | 427 |
| Staff expenses | −0 | −0 | −0 | −0 | −678 | −799 | −2 088 | −2 399 | −2 886 | −333 | −659 | −836 | −931 | −1 118 | −528 | 19 | −34 |
| EBITDA | 109 | 39 | −38 | −27 | 2 844 | 1 915 | 613 | 941 | 1 764 | 7 950 | −809 | −981 | −980 | −2 103 | −3 474 | −2 789 | −399 |
| Depreciation & amort. | −19 | −19 | −19 | −0 | −0 | −47 | −81 | −86 | −86 | −85 | −15 | −5 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 90 | 20 | −57 | −27 | 2 844 | 1 868 | 532 | 856 | 1 678 | 7 865 | −824 | −986 | −980 | −2 103 | −3 474 | −2 789 | −399 |
| Net financials | −188 | −136 | −19 | −61 | 0 | 0 | 0 | −858 | −1 055 | −53 | 719 | 971 | 260 | −7 460 | −6 703 | −668 | 7 800 |
| Profit before tax | −98 | −116 | −76 | −88 | 2 615 | 1 512 | −99 | −3 | 623 | 7 812 | −104 | −15 | −720 | −9 563 | −10 176 | −3 456 | 7 402 |
| Tax | 48 | −2 | −13 | −0 | 699 | 424 | −15 | −0 | 59 | 1 572 | −19 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −146 | −114 | −64 | −88 | 1 917 | 1 088 | −84 | −3 | 565 | 6 240 | −85 | −15 | −720 | −9 563 | −10 176 | −3 456 | 7 402 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 856 | 753 | 715 | 1 729 | 5 222 | 13 279 | 21 753 | 38 979 | 39 749 | 55 105 | 60 362 | 64 116 | 64 097 | 50 371 | 37 587 | 38 256 | 34 883 |
| Equity | 395 | 281 | 218 | 130 | 2 046 | 3 134 | 3 050 | 3 047 | 3 367 | 9 607 | 27 772 | 27 757 | 27 037 | 17 474 | 5 297 | 1 840 | 9 242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 253 | 32 370 | 32 701 | 26 967 | 27 969 | 27 435 | 26 024 | 21 498 | 18 768 | 10 792 |
| Short-term debt | 92 | 133 | 167 | 220 | 2 177 | 2 085 | 1 972 | 10 679 | 4 012 | 12 796 | 5 624 | 8 390 | 9 626 | 6 873 | 10 793 | 17 647 | 14 849 |
| Total debt | 460 | 472 | 497 | 1 599 | 3 176 | 10 145 | 18 703 | 35 932 | 36 383 | 45 498 | 32 591 | 36 359 | 37 060 | 32 897 | 32 290 | 36 416 | 25 641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ferinvest As | Company | 50.0% | 50.0% | 2024 |
Magika As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Erik Spartveit | Chief Executive Officer | 0 companies |
| Per Åge Spartveit | Board of Directors | 0 companies |
| Finn Erik Røed | Chairman | 0 companies |
| Gjert Åge Sommereng | Board of Directors | 0 companies |