| Revenue | NOK 14,5M | -20% |
| EBITDA | NOK -2M | -219% |
| Net profit | NOK -2,9M | -2482% |
| Total assets | NOK 14M | -23% |
| Equity | NOK 10,8M | -19% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 635 | 6 601 | 12 107 | 12 116 | 9 741 | 7 880 | 13 290 | 11 127 | 13 010 | 17 395 | 15 850 | 20 821 | 17 228 | 15 338 | 14 337 | 18 070 | 14 529 |
| Staff expenses | −1 508 | −2 105 | −4 104 | −3 506 | −2 968 | −2 320 | −3 108 | −5 020 | −6 049 | −6 134 | −7 508 | −5 367 | −4 372 | −4 854 | −2 860 | −7 588 | −7 817 |
| EBITDA | 112 | 1 037 | 1 471 | 979 | 747 | −591 | 2 940 | −363 | −211 | 2 310 | −68 | 5 639 | 4 019 | 1 555 | 3 650 | 1 693 | −2 016 |
| Depreciation & amort. | −51 | −65 | −97 | −128 | −282 | −394 | −420 | −465 | −523 | −605 | −842 | −642 | −942 | −350 | −536 | −1 263 | −1 285 |
| EBIT | 61 | 973 | 1 373 | 851 | 464 | −985 | 2 520 | −828 | −734 | 1 705 | −910 | 4 997 | 3 076 | 1 205 | 3 114 | 430 | −3 301 |
| Net financials | −2 | −21 | −58 | −40 | −62 | −252 | −90 | −727 | −133 | −152 | −180 | −73 | 37 | −131 | −77 | −171 | −68 |
| Profit before tax | 59 | 952 | 1 315 | 811 | 403 | −1 237 | 2 430 | −1 555 | −867 | 1 553 | −1 090 | 4 924 | 3 114 | 1 074 | 3 037 | 259 | −3 370 |
| Tax | −47 | 252 | 167 | 5 | −167 | −283 | 387 | −356 | −719 | 1 023 | −173 | −122 | 685 | 199 | 602 | 136 | −438 |
| Net profit | 105 | 699 | 1 148 | 806 | 570 | −954 | 2 043 | −1 200 | −148 | 531 | −917 | 5 046 | 2 429 | 875 | 2 435 | 123 | −2 931 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 782 | 4 625 | 14 039 | 16 947 | 9 141 | 9 242 | 9 177 | 8 468 | 10 285 | 11 431 | 9 494 | 13 167 | 16 041 | 15 342 | 18 462 | 18 121 | 14 032 |
| Equity | 1 079 | 1 778 | 2 613 | 3 419 | 3 989 | 4 140 | 6 183 | 4 983 | 3 921 | 4 775 | 4 437 | 10 965 | 9 700 | 10 575 | 13 010 | 13 277 | 10 784 |
| Long-term debt | 110 | 1 075 | 9 086 | 11 731 | 3 557 | 3 694 | 1 655 | 2 125 | 2 150 | 1 958 | 2 315 | 502 | 184 | 2 675 | 2 074 | 1 766 | 968 |
| Short-term debt | 594 | 1 771 | 2 341 | 1 798 | 1 595 | 1 408 | 1 339 | 1 360 | 4 213 | 4 698 | 2 743 | 1 701 | 6 157 | 2 092 | 2 647 | 2 494 | 1 841 |
| Total debt | 703 | 2 846 | 11 427 | 13 528 | 5 152 | 5 102 | 2 994 | 3 485 | 6 363 | 6 656 | 5 057 | 2 202 | 6 341 | 4 767 | 4 721 | 4 260 | 2 809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Deputy Member | Deputy Member | 2023 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sapeg Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv Astrid Gjølmesli | Deputy Member | 0 companies |
| Kjell Runar Husby | Chief Executive Officer | 0 companies |
| Paul Johan Olsen | Chief Executive Officer | 0 companies |
| Per Esten Gjølmesli | Chairman | 0 companies |
| Mette Karen Gjølmesli | Board of Directors | 0 companies |
| Sverre Kyrkjebø Gjølmesli | Board of Directors | 0 companies |
| Torjer Halle | Board of Directors | 0 companies |
| Svein Asbjørn Gjølmesli | Board of Directors | 0 companies |
| Andre Aunamägi Ingolfsen | Board of Directors | 0 companies |
| Tor Berge Stray Gjersvik | Chairman | 0 companies |