| Revenue | NOK 4,8M | +6% |
| EBITDA | NOK 1,9M | +9% |
| Net profit | NOK -458K | -52% |
| Total assets | NOK 22M | -3% |
| Equity | NOK 3,1M | -13% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 900 | 1 771 | 2 398 | 2 250 | 6 818 | 2 426 | 2 987 | 3 024 | 3 160 | 3 136 | 23 266 | 3 720 | 3 242 | 3 367 | 4 207 | 4 520 | 4 805 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −352 | −391 | −383 | −585 | −657 | −597 | −681 | −925 | −1 028 | −1 073 |
| EBITDA | 1 463 | 1 716 | 658 | 1 482 | 5 817 | 1 456 | 1 958 | 1 193 | 1 213 | 1 169 | 18 773 | 1 247 | 1 082 | 1 060 | 941 | 1 753 | 1 912 |
| Depreciation & amort. | −253 | −1 408 | −498 | −690 | −695 | −701 | −803 | −809 | −744 | −744 | −744 | −655 | −612 | −496 | −625 | −1 216 | −1 324 |
| EBIT | 1 210 | 308 | 160 | 792 | 5 121 | 755 | 1 156 | 384 | 469 | 425 | 18 029 | 591 | 470 | 564 | 315 | 538 | 588 |
| Net financials | −4 272 | 1 472 | −1 221 | −553 | 7 930 | −1 703 | −1 052 | −597 | −672 | −753 | −624 | −580 | −463 | −379 | −557 | −917 | −1 174 |
| Profit before tax | −3 062 | 1 781 | −1 061 | 240 | 13 051 | −948 | 103 | −213 | −203 | −328 | 17 405 | 11 | 7 | 186 | −242 | −379 | −586 |
| Tax | −857 | 493 | −296 | −173 | 985 | −125 | 28 | −125 | −78 | −106 | 3 943 | 8 | 5 | 42 | −53 | −77 | −128 |
| Net profit | −2 204 | 1 288 | −765 | 413 | 12 067 | −823 | 75 | −88 | −125 | −222 | 13 463 | 3 | 2 | 144 | −189 | −302 | −458 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 340 | 32 025 | 32 906 | 33 484 | 47 353 | 34 310 | 33 035 | 39 170 | 43 835 | 37 643 | 46 458 | 22 201 | 20 763 | 20 258 | 21 896 | 22 738 | 21 985 |
| Equity | −22 | 1 265 | 500 | 913 | 11 708 | 10 885 | 10 961 | 4 773 | 4 648 | 4 426 | 3 889 | 3 892 | 3 895 | 4 038 | 3 850 | 3 547 | 3 089 |
| Long-term debt | 0 | 0 | 0 | 0 | 32 983 | 22 501 | 21 825 | 30 662 | 23 951 | 23 211 | 20 855 | 17 054 | 16 475 | 15 704 | 17 245 | 18 766 | 18 190 |
| Short-term debt | 285 | 5 610 | 117 | 265 | 2 662 | 923 | 250 | 3 735 | 15 236 | 10 005 | 21 713 | 1 255 | 394 | 516 | 801 | 424 | 706 |
| Total debt | 21 363 | 30 760 | 32 405 | 32 571 | 35 645 | 23 425 | 22 075 | 34 397 | 39 187 | 33 217 | 42 569 | 18 309 | 16 869 | 16 220 | 18 047 | 19 191 | 18 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hakatai As | Company | 73.6% | 73.6% | 2024 |
Dspin As | Company | 18.3% | 18.3% | 2024 |
Erik Hegbom As | Company | 8.1% | 8.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Eide Engelsen | Chief Executive Officer | 0 companies |
| Kari Traa | Board of Directors | 0 companies |
| Erik Hegbom | Board of Directors | 0 companies |