| Revenue | NOK 948K | +3% |
| EBITDA | NOK -178K | +57% |
| Net profit | NOK -48K | +85% |
| Total assets | NOK 861K | -4% |
| Equity | NOK 554K | -8% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 487 | 3 908 | 3 834 | 4 283 | 4 439 | 4 302 | 3 411 | 2 289 | 2 044 | 2 865 | 1 924 | 1 421 | 1 524 | 1 391 | 1 229 | 917 | 948 |
| Staff expenses | −3 223 | −2 967 | −2 691 | −2 605 | −2 415 | −2 323 | −2 164 | −1 684 | −1 320 | −1 332 | −1 449 | −1 200 | −1 154 | −1 257 | −1 310 | −941 | −574 |
| EBITDA | 487 | −552 | −69 | 117 | 739 | 756 | 148 | −196 | −170 | 367 | −137 | −300 | −66 | −169 | −283 | −414 | −178 |
| Depreciation & amort. | −103 | −69 | −65 | −65 | −3 | −11 | −11 | −11 | −11 | −8 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 384 | −621 | −134 | 52 | 736 | 745 | 136 | −207 | −181 | 359 | −137 | −300 | −66 | −169 | −283 | −414 | −178 |
| Net financials | −110 | −10 | −73 | −2 | 25 | 49 | 71 | 70 | 15 | 148 | −90 | 213 | 71 | 55 | −354 | 86 | 131 |
| Profit before tax | 274 | −631 | −207 | 49 | 761 | 794 | 207 | −137 | −167 | 507 | −226 | −86 | 6 | −114 | −637 | −328 | −48 |
| Tax | 78 | −177 | −45 | 11 | 204 | 184 | 48 | −52 | 69 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 197 | −454 | −162 | 38 | 557 | 610 | 159 | −85 | −235 | 507 | −226 | −86 | 6 | −114 | −637 | −328 | −48 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 719 | 2 105 | 1 693 | 1 835 | 2 473 | 3 043 | 2 795 | 2 470 | 2 336 | 2 736 | 2 533 | 2 354 | 2 293 | 2 230 | 1 257 | 897 | 861 |
| Equity | — | 799 | 637 | 675 | 1 032 | 1 642 | 1 801 | 1 717 | 1 481 | 1 989 | 1 762 | 1 676 | 1 681 | 1 567 | 930 | 602 | 554 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496 | 460 | 460 | 460 | 460 | 460 | 460 | 241 | 241 | 241 |
| Short-term debt | 1 466 | 1 305 | 1 056 | 1 159 | 1 441 | 1 401 | 993 | 257 | 395 | 288 | 311 | 218 | 152 | 203 | 87 | 54 | 66 |
| Total debt | 1 466 | 1 305 | 1 056 | 1 159 | 1 441 | 1 401 | 993 | 753 | 855 | 748 | 771 | 678 | 612 | 663 | 327 | 295 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 23.9% | 23.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øivin Johannesson | Chief Executive Officer | 0 companies |
| Terje Norum | Chairman | 0 companies |