| Revenue | NOK 63,7M | +14% |
| EBITDA | NOK 2,4M | +209% |
| Net profit | NOK -2,9M | +24% |
| Total assets | NOK 50,3M | -38% |
| Equity | NOK 33,3M | -8% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 610 | 31 407 | 35 568 | 33 460 | 34 190 | 35 875 | 39 269 | 41 365 | 43 408 | 49 178 | 46 926 | 44 653 | 48 874 | 47 139 | 52 214 | 56 048 | 63 734 |
| Staff expenses | −3 782 | −3 857 | −4 096 | −4 041 | −4 965 | −5 667 | −6 100 | −6 284 | −6 339 | −5 831 | −6 219 | −7 257 | −8 311 | −7 989 | −9 028 | −9 953 | −11 189 |
| EBITDA | 2 796 | 2 530 | 4 802 | 3 626 | −31 | 1 818 | 2 385 | 1 536 | 2 827 | 6 151 | −604 | 4 839 | 861 | 678 | 1 961 | −2 212 | 2 409 |
| Depreciation & amort. | −59 | −80 | −102 | −87 | −230 | −326 | −323 | −268 | −250 | −118 | −122 | −123 | −126 | −285 | −304 | −206 | −262 |
| EBIT | 2 737 | 2 450 | 4 700 | 3 538 | −260 | 1 492 | 2 062 | 1 268 | 2 577 | 6 033 | −726 | 4 716 | 735 | 393 | 1 658 | −2 418 | 2 147 |
| Net financials | −2 084 | 1 541 | 1 150 | 1 067 | 706 | 707 | 405 | 1 231 | −1 226 | 360 | −23 | −357 | −234 | −705 | −1 088 | −1 742 | −4 773 |
| Profit before tax | 654 | 3 991 | 5 851 | 4 606 | 446 | 2 200 | 2 467 | 2 499 | 1 351 | 6 392 | −749 | 4 359 | 500 | −312 | 570 | −4 159 | −2 626 |
| Tax | 197 | 1 105 | 1 717 | 1 271 | 137 | 652 | 688 | 755 | 378 | 1 601 | −67 | 1 008 | 122 | −63 | 153 | −348 | 253 |
| Net profit | 457 | 2 885 | 4 133 | 3 334 | 309 | 1 548 | 1 779 | 1 744 | 973 | 4 792 | −682 | 3 351 | 379 | −249 | 418 | −3 811 | −2 879 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22 571 | 23 733 | 29 971 | 34 367 | 31 315 | 34 267 | 35 564 | 37 604 | 39 013 | 44 585 | 48 145 | 43 906 | 50 247 | 78 122 | 80 340 | 81 453 | 50 348 |
| Equity | 14 140 | 17 187 | 21 054 | 24 317 | 24 707 | 25 557 | 27 126 | 27 932 | 30 085 | 34 158 | 33 493 | 36 673 | 37 162 | 36 873 | 37 184 | 36 102 | 33 333 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 841 | 30 841 | 30 841 | 0 |
| Short-term debt | 8 431 | 6 546 | 8 917 | 10 037 | 6 608 | 8 710 | 8 438 | 9 672 | 8 928 | 10 426 | 14 652 | 7 233 | 13 085 | 10 408 | 12 314 | 14 511 | 17 015 |
| Total debt | 8 431 | 6 546 | 8 917 | 10 051 | 6 608 | 8 710 | 8 438 | 9 672 | 8 928 | 10 426 | 14 652 | 7 233 | 13 085 | 41 249 | 43 155 | 45 352 | 17 015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cimberio Spa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Erik Raasok | Chief Executive Officer | 0 companies |
| Roberto Maria Desiderio Cimberio | Chairman | 0 companies |
| Ellen Kristine Ombler | Board of Directors | 0 companies |
| Renzo Cimberio | Board of Directors | 0 companies |
| Sture John Ombler | Chairman | 0 companies |
| Arne Seemann-Berg | Board of Directors | 0 companies |
| Knut Seemann-Berg | Board of Directors | 0 companies |