| Revenue | NOK 30,3M | +38% |
| EBITDA | NOK -2,9M | -188% |
| Net profit | NOK 33,5M | +206% |
| Total assets | NOK 360,5M | +33% |
| Equity | NOK 248,1M | +10% |
| Employees | 21 | — |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 729 | 14 335 | 12 912 | 13 938 | 13 782 | 14 169 | 16 743 | 18 758 | 19 117 | 19 237 | 18 752 | 17 600 | 19 001 | 21 984 | 30 313 |
| Staff expenses | −9 401 | −9 644 | −9 518 | −9 305 | −10 643 | −10 847 | −11 804 | −11 683 | −12 563 | −11 913 | −12 010 | −13 470 | −14 254 | −16 250 | −17 654 |
| EBITDA | −1 219 | 1 078 | −3 728 | −124 | −2 932 | −3 081 | −801 | 496 | −62 | 1 232 | −407 | −2 134 | −1 874 | −998 | −2 871 |
| Depreciation & amort. | −1 081 | −1 192 | −0 | −793 | −845 | −1 021 | −1 140 | −1 375 | −1 453 | −1 206 | −1 096 | −439 | −363 | −479 | −1 356 |
| EBIT | −2 300 | −114 | −3 728 | −917 | −3 777 | −4 102 | −1 941 | −879 | −1 514 | 26 | −1 504 | −2 573 | −2 237 | −1 477 | −4 227 |
| Net financials | 29 322 | 23 950 | 11 760 | 25 327 | 18 251 | 26 641 | 27 504 | 33 977 | 15 772 | 18 191 | 16 688 | 21 411 | 13 864 | 12 442 | 37 945 |
| Profit before tax | 27 023 | 23 836 | 8 032 | 24 410 | 14 474 | 22 540 | 25 563 | 33 098 | 14 257 | 18 217 | 15 185 | 18 838 | 11 627 | 10 965 | 33 718 |
| Tax | 7 046 | 2 916 | −839 | 4 949 | 2 854 | 367 | 4 294 | 830 | −149 | 280 | −15 | −285 | −140 | −0 | 234 |
| Net profit | 19 976 | 20 920 | 8 871 | 19 461 | 11 620 | 22 173 | 21 268 | 32 268 | 14 407 | 17 937 | 15 200 | 19 122 | 11 767 | 10 934 | 33 484 |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122 019 | 130 604 | 125 811 | 142 330 | 146 149 | 156 160 | 172 559 | 193 504 | 196 839 | 215 086 | 239 117 | 246 101 | 254 978 | 271 446 | 360 509 |
| Equity | 102 867 | 115 687 | 116 117 | 127 587 | 130 158 | 143 282 | 155 501 | 178 719 | 187 120 | 204 057 | 210 208 | 221 815 | 223 634 | 224 618 | 248 114 |
| Long-term debt | 732 | 684 | 0 | 357 | 150 | 82 | 0 | 133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 271 | 14 081 | 9 650 | 14 371 | 15 841 | 12 796 | 17 058 | 14 652 | 9 719 | 11 029 | 28 909 | 24 285 | 31 344 | 46 828 | 112 395 |
| Total debt | 19 004 | 14 765 | 9 650 | 14 728 | 15 991 | 12 879 | 17 058 | 14 785 | 9 719 | 11 029 | 28 909 | 24 285 | 31 344 | 46 828 | 112 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Deputy Member | Deputy Member | 2021 | — | — |
SB Deputy Member | Deputy Member | 2023 | — | — |
EJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
DM Deputy Member | Deputy Member | 2021 | — | — |
LK Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ingma Invest As | Company | 20.0% | 20.0% | 2024 |
| Individual | 8.0% | 8.0% | 2024 | |
| Individual | 7.0% | 7.0% | 2024 | |
| Individual | 7.0% | 7.0% | 2024 | |
| Individual | 6.0% | 6.0% | 2024 | |
| Individual | 5.7% | 5.7% | 2024 | |
Sida Invest As | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
Masofi Invest As | Company | 5.0% | 5.0% | 2024 |
Iam Invest As | Company | 5.0% | 5.0% | 2024 |
Ivar Jørgensen Invest As | Company | 4.3% | 4.3% | 2024 |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2024 | |
Elektro As | Company | 2.0% | 2.0% | 2024 |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Wågønes | Deputy Member | 0 companies |
| Sigve Blix Nilsen | Deputy Member | 0 companies |
| Einar Jørgensen | Chief Executive Officer | 0 companies |
| Daniel Mathisen | Deputy Member | 0 companies |
| Lars-Erik Karlsen | Deputy Member | 0 companies |
| Ivar Karl Jørgensen | Board of Directors | 0 companies |
| Wiggo Bjørnerud | Board of Directors | 0 companies |
| Per Arild Konradsen | Board of Directors | 0 companies |
| Martin Horsberg Hagen | Board of Directors | 0 companies |
| Janne Olsen | Board of Directors | 0 companies |
| Mikael Meløysund Pleym | Board of Directors | 0 companies |
| Ingrid Jørgensen | Board of Directors | 0 companies |
| Harriet Ida Andreassen Havdal | Board of Directors | 0 companies |
| Morten Støver | Chairman | 0 companies |