| Revenue | NOK 83,9M | +28% |
| EBITDA | NOK -3,4M | +92% |
| Net profit | NOK 5,1M | +110% |
| Total assets | NOK 66,2M | +4% |
| Equity | NOK 23,9M | +27% |
| Employees | 42 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 354 | 23 736 | 20 744 | 26 192 | 29 341 | 33 164 | 41 783 | 50 085 | 58 887 | 66 044 | 76 034 | 81 411 | 92 926 | 89 000 | 84 625 | 65 777 | 83 867 |
| Staff expenses | −9 539 | −14 350 | −15 158 | −17 814 | −18 807 | −25 988 | −30 053 | −34 919 | −40 528 | −41 989 | −44 213 | −46 477 | −49 796 | −59 005 | −71 634 | −76 603 | −62 238 |
| EBITDA | 3 179 | 310 | −1 097 | −986 | 2 231 | 150 | 466 | 1 999 | 3 040 | 2 097 | 1 706 | 2 685 | 5 762 | 2 865 | −18 603 | −41 262 | −3 401 |
| Depreciation & amort. | −53 | −81 | −88 | −51 | −85 | −129 | −216 | −386 | −432 | −500 | −1 060 | −2 093 | −2 529 | −1 307 | −1 398 | −5 909 | −774 |
| EBIT | 3 126 | 229 | −1 186 | −1 038 | 2 146 | 21 | 250 | 1 613 | 2 608 | 1 597 | 646 | 592 | 3 234 | 1 558 | −20 002 | −47 171 | −4 176 |
| Net financials | 102 | 116 | 60 | −28 | 31 | 61 | 30 | −51 | −255 | −980 | −89 | −531 | 4 057 | −510 | −1 870 | −919 | 9 226 |
| Profit before tax | 3 228 | 345 | −1 125 | −1 066 | 2 177 | 82 | 280 | 1 562 | 2 353 | 617 | 556 | 61 | 7 291 | 1 047 | −21 872 | −48 091 | 5 050 |
| Tax | 198 | 95 | −302 | −286 | 616 | 39 | −70 | 242 | 416 | 325 | 22 | −250 | 500 | 233 | −4 195 | 4 114 | −0 |
| Net profit | 3 029 | 250 | −823 | −780 | 1 561 | 43 | 349 | 1 320 | 1 937 | 292 | 534 | 311 | 6 790 | 814 | −17 677 | −52 205 | 5 050 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 203 | 5 663 | 6 001 | 6 853 | 9 015 | 9 704 | 11 611 | 14 664 | 18 259 | 22 177 | 25 763 | 32 903 | 43 040 | 53 093 | 101 914 | 63 520 | 66 174 |
| Equity | 721 | — | 148 | −632 | 929 | 972 | 1 144 | 1 676 | 5 032 | 6 480 | 7 162 | 9 177 | 14 467 | 17 637 | 71 533 | 18 820 | 23 870 |
| Long-term debt | 85 | 0 | 0 | 0 | 87 | 98 | 85 | 85 | 0 | 0 | 300 | 300 | 5 074 | 8 881 | 8 200 | 6 583 | 4 550 |
| Short-term debt | 6 397 | 4 607 | 5 769 | 7 400 | 8 000 | 8 635 | 10 383 | 12 903 | 13 227 | 15 697 | 18 301 | 23 427 | 23 499 | 26 575 | 22 181 | 38 117 | 37 754 |
| Total debt | 6 482 | 4 692 | 5 854 | 7 485 | 8 086 | 8 732 | 10 467 | 12 988 | 13 227 | 15 697 | 18 601 | 23 727 | 28 573 | 35 455 | 30 381 | 44 700 | 42 304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Deputy Member | Deputy Member | 2022 | — | — |
RL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iterate Holding As | Company | 56.7% | 56.7% | 2023 |
Aars Invest As | Company | 21.1% | 21.1% | 2023 |
Paacs Invest As | Company | 2.1% | 2.1% | 2023 |
Iterate As | Company | 2.3% | 2.3% | 2023 |
Blommenholding As | Company | 1.7% | 1.7% | 2023 |
Barstad-Ølnes Invest As | Company | 1.0% | 1.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Dokk Nygaard | Deputy Member | 0 companies |
| Rune Larsen | Chief Executive Officer | 0 companies |
| Pernille Wangsholm Holloway | Board of Directors | 0 companies |
| Kim Ophus Leskovsky | Chairman | 0 companies |
| Sigve Barstad-Ølnes | Board of Directors | 0 companies |
| Charles Michelson | Board of Directors | 0 companies |
| Charles Rusten Michelson | Board of Directors | 0 companies |
| Anders Haugeto | Chairman | 0 companies |
| Runar Kvåle | Board of Directors | 0 companies |