| Revenue | NOK 24,5M | +46% |
| EBITDA | NOK 6,1M | +278% |
| Net profit | NOK 3,1M | +171% |
| Total assets | NOK 60M | +4% |
| Equity | NOK 41,1M | +8% |
| Employees | 33 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 507 | 98 | 6 712 | 6 057 | 7 159 | 8 415 | 9 102 | 5 539 | 11 603 | 15 655 | 16 758 | 24 501 |
| Staff expenses | −3 | −28 | −1 223 | −1 223 | −2 203 | −2 871 | −3 080 | −3 377 | −6 668 | −9 777 | −12 028 | −11 975 |
| EBITDA | 207 | −574 | 3 125 | 1 081 | 1 678 | 1 347 | 1 545 | −730 | −996 | −1 757 | −3 457 | 6 137 |
| Depreciation & amort. | −52 | −36 | −885 | −798 | −1 372 | −1 032 | −1 471 | −1 552 | −1 615 | −1 728 | −1 722 | −1 777 |
| EBIT | 155 | −610 | 2 239 | 283 | 306 | 315 | 74 | −2 282 | −2 611 | −3 485 | −5 179 | 4 359 |
| Net financials | −59 | −127 | −112 | −219 | −210 | −183 | −58 | −244 | −130 | −172 | −373 | −404 |
| Profit before tax | 96 | −737 | 2 127 | 64 | 96 | 132 | 16 | −2 526 | −2 741 | −3 658 | −5 551 | 3 955 |
| Tax | −0 | −0 | −0 | −0 | −30 | 37 | 3 | −556 | −599 | −802 | −1 219 | 870 |
| Net profit | 96 | −737 | 2 127 | 64 | 126 | 96 | 12 | −1 970 | −2 142 | −2 856 | −4 332 | 3 085 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 8 233 | 45 997 | 61 227 | 59 092 | 59 836 | 59 171 | 58 422 | 59 204 | 59 020 | 57 934 | 59 974 |
| Equity | −844 | −1 580 | 547 | 611 | 737 | 833 | 845 | 47 311 | 45 170 | 42 314 | 37 982 | 41 067 |
| Long-term debt | 0 | 7 000 | 0 | 6 500 | 6 500 | 6 507 | 6 510 | 6 630 | 8 906 | 8 372 | 9 614 | 9 980 |
| Short-term debt | 1 184 | 2 813 | 45 450 | 54 117 | 51 855 | 52 497 | 51 816 | 4 481 | 5 128 | 8 333 | 10 338 | 8 927 |
| Total debt | 1 184 | 9 813 | 45 450 | 60 617 | 58 355 | 59 003 | 58 326 | 11 111 | 14 035 | 16 706 | 19 952 | 18 907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
AA | Board of Directors | 2024 | — | — |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arbeidernes Ungdomsfylking | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Marie Vaag Endrerud | Chief Executive Officer | 0 companies |
| Jørgen Watne Frydnes | Chief Executive Officer | 0 companies |
| Anne-Marte Kolbjørnshus | Chief Executive Officer | 0 companies |
| Solveig Torsvik | Board of Directors | 0 companies |
| Kjetil Lund | Board of Directors | 0 companies |
| Atle Aas | Board of Directors | 0 companies |
| Ingar Pettersen | Board of Directors | 0 companies |
| Marianne Marthinsen | Chairman | 0 companies |
| Wegard Håkon Harsvik | Board of Directors | 0 companies |
| Gro Bratteli Jamholt | Board of Directors | 0 companies |
| Amalie Storesund Olsen | Board of Directors | 0 companies |
| Martin Henriksen | Board of Directors | 0 companies |
| Tord Dale | Chairman | 0 companies |
| Hilde Firman Fjellså | Board of Directors | 0 companies |
| Gunn Karin Gjul | Board of Directors | 0 companies |
| Marianne Wilhelmsen | Board of Directors | 0 companies |
| Harald Jacobsen | Board of Directors | 0 companies |
| Kjetil Håkon Leira | Board of Directors | 0 companies |
| Sindre Lysø | Board of Directors | 0 companies |
| Eirin Kristin Kjær | Board of Directors | 0 companies |