| Revenue | NOK 17,1M | -18% |
| EBITDA | NOK 607K | +171% |
| Net profit | NOK 563K | +161% |
| Total assets | NOK 2,6M | -16% |
| Equity | NOK -164K | +77% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 804 | 16 990 | 16 649 | 20 180 | 21 336 | 18 944 | 20 796 | 17 891 | 23 016 | 24 456 | 24 469 | 28 006 | 8 495 | 6 250 | 23 656 | 22 194 | 20 957 | 17 117 |
| Staff expenses | −1 677 | −1 209 | −1 106 | −1 450 | −1 703 | −1 681 | −1 680 | −1 892 | −2 165 | −2 263 | −2 396 | −2 994 | −1 534 | −2 220 | −3 874 | −2 164 | −2 844 | −1 195 |
| EBITDA | −727 | −309 | 434 | 220 | 150 | −436 | 531 | 212 | 412 | 376 | 701 | 251 | 1 123 | 228 | −2 154 | −357 | −860 | 607 |
| Depreciation & amort. | −84 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 | −38 | −44 | −47 | −31 |
| EBIT | −810 | −309 | 434 | 220 | 150 | −436 | 531 | 212 | 412 | 376 | 701 | 251 | 1 123 | 225 | −2 192 | −401 | −907 | 576 |
| Net financials | −49 | −92 | −7 | −13 | −16 | 1 | 2 | −11 | −20 | −47 | −49 | −40 | 5 | −9 | 24 | −99 | −13 | −13 |
| Profit before tax | −860 | −401 | 427 | 207 | 134 | −435 | 533 | 201 | 392 | 329 | 652 | 211 | 1 128 | 216 | −2 168 | −501 | −920 | 563 |
| Tax | −7 | 13 | −0 | −0 | −0 | −0 | −49 | 54 | 98 | 79 | 150 | 47 | 248 | 48 | −3 | −0 | −0 | −0 |
| Net profit | −852 | −414 | 427 | 207 | 134 | −435 | 582 | 146 | 294 | 250 | 502 | 164 | 880 | 169 | −2 165 | −501 | −920 | 563 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 485 | 1 046 | 2 344 | 1 691 | 1 665 | 1 727 | 2 119 | 2 967 | 2 340 | 3 066 | 4 138 | 4 557 | 3 289 | 4 234 | 3 379 | 3 601 | 3 039 | 2 550 |
| Equity | −529 | −943 | −86 | 121 | 256 | −180 | 402 | 549 | 676 | 907 | 1 393 | 1 365 | 2 228 | 2 359 | 194 | −307 | −727 | −164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 014 | 1 988 | 2 430 | 1 570 | 1 409 | 1 907 | 1 717 | 2 419 | 1 663 | 2 159 | 2 746 | 3 192 | 1 060 | 1 872 | 3 185 | 3 907 | 3 766 | 2 714 |
| Total debt | 2 014 | 1 988 | 2 430 | 1 570 | 1 409 | 1 907 | 1 717 | 2 419 | 1 663 | 2 159 | 2 746 | 3 192 | 1 060 | 1 876 | 3 185 | 3 907 | 3 766 | 2 714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TE Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grønn Konkurransekraft As | Company | 50.0% | 50.0% | 2024 |
Charlotte Ehde As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanne Merete Donstad | Chief Executive Officer | 0 companies |
| Tore Eliassen | Deputy Member | 0 companies |
| Mona Berget | Board of Directors | 0 companies |
| Arvid Undebakke | Deputy Chairman | 0 companies |
| Kerstin Ann-Charlotte Ehde Eliassen | Chairman | 0 companies |
| Charlotte Ehde | Chairman | 0 companies |