| Revenue | NOK 307M | +13% |
| EBITDA | NOK -24,5M | +3% |
| Net profit | NOK -7,2M | +30% |
| Total assets | NOK 186,3M | +3% |
| Equity | NOK 86,7M | -8% |
| Employees | 120 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 247 155 | 233 969 | 242 832 | 272 422 | 306 981 |
| Staff expenses | −155 771 | −161 525 | −188 090 | −192 240 | −210 138 |
| EBITDA | 25 870 | 6 235 | −21 130 | −25 326 | −24 510 |
| Depreciation & amort. | −12 298 | −12 378 | −4 504 | −1 481 | −1 403 |
| EBIT | 13 572 | −6 143 | −25 634 | −26 808 | −25 913 |
| Net financials | 2 660 | −898 | 2 538 | 13 711 | 17 016 |
| Profit before tax | 16 232 | −7 041 | −23 096 | −13 097 | −8 897 |
| Tax | 4 231 | −1 565 | −5 401 | −2 754 | −1 682 |
| Net profit | 12 001 | −5 476 | −17 695 | −10 343 | −7 215 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 380 650 | 216 357 | 194 561 | 181 288 | 186 307 |
| Equity | 127 387 | 121 911 | 104 216 | 93 872 | 86 657 |
| Long-term debt | 4 674 | 0 | 0 | 0 | 0 |
| Short-term debt | 245 639 | 90 135 | 83 536 | 80 290 | 94 229 |
| Total debt | 250 313 | 90 135 | 83 536 | 80 290 | 94 229 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MF Deputy Member | Deputy Member | 2024 |
LC Chief Executive Officer | Chief Executive Officer | 2024 |
AK Deputy Member | Deputy Member | 2024 |
| Former (5) | ||
LJ Deputy Member | Deputy Member | 2022 – 2022 |
DE Chief Executive Officer | Chief Executive Officer | 2015 – 2024 |
VW Deputy Member | Deputy Member | 2023 – 2024 |
ML Deputy Member | Deputy Member | 2023 – 2024 |
TE Deputy Member | Deputy Member | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aon Holdings Bv | Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Linn Jeanette Johansen | Deputy Member | 0 companies |
| Maria Fekene | Deputy Member | 0 companies |
| Lene Charlott Isaksen | Chief Executive Officer | 0 companies |
| Dag Erik Aspaas | Chief Executive Officer | 0 companies |
| Andreas Kovdal Brænd | Deputy Member | 0 companies |
| Vegar Williams-Eiken | Deputy Member | 0 companies |
| Mai Linn Pettersen | Deputy Member | 0 companies |
| Tobias Edborg-Torjussen | Deputy Member | 0 companies |
| Lisa Maria Patel | Board of Directors | 0 companies |
| Karl Gabriel Roquet | Board of Directors | 0 companies |
| Vanessa Isabelle N Leemans | Board of Directors | 0 companies |
| Ellen Merethe Mathiesen | Board of Directors | 0 companies |
| Pär Johan Forsgård | Chairman | 0 companies |
| Conrad Constantin Henning Beier | Board of Directors | 0 companies |
| Allan Karlsen | Chairman | 0 companies |
| Lisa Borhaug Hansen | Board of Directors | 0 companies |