| Revenue | NOK 24,4M | +16% |
| EBITDA | NOK 4,9M | -6% |
| Net profit | NOK 4,2M | -1% |
| Total assets | NOK 21,8M | +5% |
| Equity | NOK 15M | +17% |
| Employees | 15 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 900 | 9 203 | 8 672 | 12 409 | 16 289 | 15 214 | 12 087 | 13 220 | 13 995 | 16 437 | 20 261 | 15 265 | 24 032 | 18 795 | 21 122 | 24 402 |
| Staff expenses | −4 881 | −4 560 | −4 355 | −4 693 | −5 804 | −5 845 | −5 038 | −6 619 | −5 655 | −5 378 | −6 992 | −6 601 | −7 015 | −7 280 | −8 209 | −8 726 |
| EBITDA | 1 046 | 648 | 839 | 872 | 6 241 | 4 045 | 2 456 | 1 137 | 3 307 | 5 637 | 7 422 | 658 | 8 558 | 3 745 | 5 198 | 4 886 |
| Depreciation & amort. | −144 | −160 | −174 | −177 | −139 | −118 | −104 | −121 | −89 | −125 | −129 | −188 | −174 | −139 | −113 | −119 |
| EBIT | 902 | 489 | 666 | 695 | 6 101 | 3 928 | 2 352 | 1 016 | 3 218 | 5 512 | 7 293 | 470 | 8 383 | 3 607 | 5 085 | 4 767 |
| Net financials | 134 | 44 | 88 | 54 | 165 | 197 | 71 | 27 | 28 | 43 | 10 | 12 | 10 | −61 | 54 | 178 |
| Profit before tax | 1 036 | 533 | 754 | 749 | 6 267 | 4 125 | 2 423 | 1 043 | 3 245 | 5 555 | 7 302 | 483 | 8 393 | 3 545 | 5 139 | 4 946 |
| Tax | 212 | 86 | 223 | 213 | 1 450 | 1 120 | 364 | −16 | 514 | 1 060 | 1 612 | 31 | 1 561 | 494 | 931 | 789 |
| Net profit | 825 | 446 | 531 | 536 | 4 817 | 3 004 | 2 060 | 1 059 | 2 731 | 4 495 | 5 690 | 451 | 6 833 | 3 051 | 4 209 | 4 157 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 007 | 7 815 | 8 752 | 7 970 | 13 878 | 13 396 | 10 265 | 11 572 | 11 464 | 13 789 | 16 272 | 10 130 | 16 768 | 14 674 | 20 720 | 21 784 |
| Equity | 5 891 | 6 338 | 5 868 | 6 404 | 7 221 | 6 225 | 8 348 | 6 408 | 6 139 | 6 634 | 7 324 | 6 775 | 7 608 | 10 659 | 12 868 | 15 025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 697 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 116 | 1 477 | 2 884 | 1 566 | 6 657 | 7 171 | 1 917 | 5 165 | 5 325 | 6 459 | 8 948 | 3 354 | 9 160 | 4 015 | 7 484 | 6 082 |
| Total debt | 1 116 | 1 477 | 2 884 | 1 566 | 6 657 | 7 171 | 1 917 | 5 165 | 5 325 | 7 155 | 8 948 | 3 354 | 9 160 | 4 015 | 7 484 | 6 082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EI Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Iversen | Deputy Member | 0 companies |
| Ottar Skjelvik | Chairman | 0 companies |
| Steinar Iversen | Board of Directors | 0 companies |
| Gunnar Berge Sagstad | Chairman | 0 companies |