| Revenue | NOK 24,8M | +30% |
| EBITDA | NOK -5M | -243% |
| Net profit | NOK 23,6M | +242% |
| Total assets | NOK 251,5M | +18% |
| Equity | NOK 118,6M | +25% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 901 | 16 880 | 15 571 | 16 772 | 17 654 | 15 656 | 15 214 | 13 106 | 25 256 | 24 624 | 39 333 | 45 336 | 29 768 | 15 553 | 16 494 | 19 088 | 24 758 |
| Staff expenses | −9 789 | −9 149 | −10 154 | −7 658 | −8 578 | −9 153 | −6 518 | −6 791 | −8 754 | −9 763 | −13 649 | −21 075 | −19 669 | −8 566 | −8 864 | −9 829 | −10 211 |
| EBITDA | −2 515 | 1 340 | −1 027 | 1 116 | 995 | −718 | 2 822 | 899 | 246 | 906 | 5 475 | 6 943 | −2 476 | −1 351 | 1 801 | 3 510 | −5 013 |
| Depreciation & amort. | −74 | −1 113 | −336 | −510 | −0 | −0 | −0 | −14 | −37 | −96 | −99 | −100 | −623 | −1 067 | −1 241 | −1 225 | −1 194 |
| EBIT | −2 589 | 227 | −1 363 | 606 | 995 | −718 | 2 822 | 884 | 209 | 810 | 5 376 | 6 843 | −3 099 | −2 418 | 559 | 2 285 | −6 207 |
| Net financials | −138 | −126 | −105 | −107 | −85 | −127 | −132 | −291 | −129 | −147 | 1 956 | 358 | −101 | 148 | 1 583 | 6 572 | 29 982 |
| Profit before tax | −2 727 | 100 | −1 468 | 499 | 911 | −845 | 2 690 | 593 | 79 | 663 | 7 332 | 7 201 | −3 199 | −2 270 | 2 143 | 8 857 | 23 775 |
| Tax | −764 | 28 | −409 | 142 | 257 | −126 | 726 | 332 | 65 | 113 | 1 522 | 1 275 | −706 | −421 | 401 | 1 949 | 143 |
| Net profit | −1 964 | 72 | −1 059 | 357 | 654 | −718 | 1 964 | 261 | 14 | 550 | 5 810 | 5 926 | −2 493 | −1 849 | 1 741 | 6 908 | 23 631 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 234 | 14 066 | 12 908 | 12 819 | 15 186 | 14 283 | 16 751 | 15 771 | 22 100 | 25 645 | 32 309 | 89 259 | 92 026 | 114 959 | 178 740 | 212 790 | 251 491 |
| Equity | 2 705 | 4 987 | — | 4 285 | 4 940 | 4 221 | 6 185 | 6 446 | 6 460 | 7 510 | 14 895 | 51 779 | 51 178 | 86 362 | 88 103 | 95 011 | 118 643 |
| Long-term debt | 710 | 0 | 0 | 0 | 1 401 | 1 308 | 1 273 | 934 | 2 211 | 1 560 | 831 | 10 000 | 16 027 | 6 261 | 64 534 | 84 614 | 86 244 |
| Short-term debt | 8 820 | 9 029 | 8 885 | 8 034 | 8 845 | 8 754 | 9 293 | 8 391 | 13 430 | 16 575 | 16 582 | 27 480 | 24 822 | 22 336 | 26 103 | 33 164 | 46 604 |
| Total debt | 9 530 | 9 079 | 8 885 | 8 034 | 10 246 | 10 062 | 10 566 | 9 325 | 15 640 | 18 135 | 17 413 | 37 480 | 40 849 | 28 597 | 90 637 | 117 778 | 132 848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Deputy Member | Deputy Member | 2021 | — | — |
US Deputy Member | Deputy Member | 2021 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Elda As | Company | 38.6% | 38.6% | 2022 |
Sensortech Holding As | Company | 32.2% | 32.2% | 2022 |
Idekapital Fund 1 As | Company | 6.7% | 6.7% | 2022 |
| Individual | 3.5% | 3.5% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 | |
| Individual | 2.6% | 2.6% | 2022 | |
Askim Bedriftsmegling As | Company | 2.5% | 2.5% | 2022 |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.1% | 1.1% | 2022 | |
| Individual | 1.1% | 1.1% | 2022 | |
| Individual | 1.1% | 1.1% | 2022 | |
Hama Invest As | Company | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Schwarz | Deputy Member | 0 companies |
| Uwe Sigurd Valentin Kubosch | Deputy Member | 0 companies |
| Anders Westgaard | Chief Executive Officer | 0 companies |
| Rune Holen | Board of Directors | 0 companies |
| Vegard Øien | Chairman | 0 companies |
| Tørres Øyjordsbakken | Board of Directors | 0 companies |
| Ane Marte Økland Hausken | Board of Directors | 0 companies |
| Eirik Gundegjerde | Board of Directors | 0 companies |
| Astrid Von Heimburg | Board of Directors | 0 companies |
| Runar Areklett | Board of Directors | 0 companies |
| Jens Arne Steinsbø | Board of Directors | 0 companies |