| Revenue | NOK 7,4M | +0% |
| EBITDA | NOK 745K | +325% |
| Net profit | NOK 429K | +209% |
| Total assets | NOK 11,6M | +93% |
| Equity | NOK -103K | +81% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 117 | 3 634 | 3 207 | 4 122 | 3 912 | 4 183 | 6 206 | 6 592 | 7 586 | 10 470 | 9 382 | 10 140 | 12 861 | 12 861 | 8 344 | 7 401 | 7 388 |
| Staff expenses | −1 234 | −1 409 | −1 384 | −1 488 | −1 588 | −1 805 | −2 485 | −2 518 | −2 920 | −3 984 | −3 868 | −4 164 | −3 960 | −3 556 | −2 970 | −2 525 | −1 351 |
| EBITDA | 590 | 880 | 489 | 1 178 | 881 | 545 | 1 576 | 1 606 | 1 890 | 2 323 | 1 537 | 1 950 | 4 743 | 4 198 | −799 | −331 | 745 |
| Depreciation & amort. | −395 | −423 | −439 | −443 | −772 | −448 | −644 | −772 | −836 | −921 | −844 | −936 | −897 | −741 | −173 | −222 | −254 |
| EBIT | 194 | 457 | 50 | 735 | 109 | 96 | 932 | 834 | 1 055 | 1 401 | 693 | 1 013 | 3 846 | 3 457 | −972 | −553 | 492 |
| Net financials | −463 | −284 | −218 | −212 | −209 | −197 | −290 | −347 | −410 | −338 | 964 | 4 077 | −373 | −337 | −91 | 48 | 58 |
| Profit before tax | −269 | 174 | −168 | 523 | −100 | −101 | 642 | 487 | 645 | 1 063 | 1 657 | 5 090 | 3 473 | 3 120 | −1 063 | −505 | 550 |
| Tax | −0 | −0 | −0 | 31 | −28 | 13 | 129 | 167 | 147 | 242 | 73 | 160 | 765 | 690 | −234 | −110 | 121 |
| Net profit | −269 | 174 | −168 | 492 | −72 | −114 | 514 | 320 | 498 | 821 | 1 584 | 4 930 | 2 708 | 2 429 | −829 | −395 | 429 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 246 | 9 093 | 8 656 | 8 511 | 8 034 | 8 391 | 14 464 | 15 852 | 14 992 | 14 257 | 15 838 | 18 778 | 16 199 | 15 641 | 6 382 | 6 034 | 11 624 |
| Equity | 1 693 | 1 866 | 1 698 | 2 190 | 2 118 | 2 004 | 3 391 | 3 894 | 4 391 | 3 042 | 3 625 | 3 626 | 4 597 | 4 547 | −137 | −531 | −103 |
| Long-term debt | 7 068 | 6 727 | 6 482 | 5 859 | 5 478 | 5 927 | 10 068 | 11 442 | 9 763 | 7 883 | 10 159 | 9 141 | 8 097 | 7 106 | 0 | 0 | 0 |
| Short-term debt | 486 | 499 | 476 | 462 | 438 | 460 | 1 005 | 516 | 838 | 3 332 | 2 054 | 6 011 | 3 505 | 3 988 | 6 519 | 6 565 | 11 726 |
| Total debt | 7 554 | 7 226 | 6 958 | 6 321 | 5 916 | 6 387 | 11 073 | 11 958 | 10 600 | 11 216 | 12 213 | 15 152 | 11 602 | 11 094 | 6 519 | 6 565 | 11 726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
GW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Topcamp As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Langvatn | Chief Executive Officer | 0 companies |
| Gry Wigre | Chief Executive Officer | 0 companies |
| Carl Johan Olle Axel Aulin | Chief Executive Officer | 0 companies |
| Thorstein Berg | Chairman | 0 companies |
| Bård Bergrem | Board of Directors | 0 companies |