| Revenue | NOK 3,5M | -46% |
| EBITDA | NOK -2,3M | +10% |
| Net profit | NOK 4,4M | +553% |
| Total assets | NOK 93,2M | -1% |
| Equity | NOK 88,1M | +5% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 4 667 | 5 412 | 4 672 | 10 031 | 8 489 | 10 545 | 12 051 | 14 787 | 10 865 | 8 018 | 11 731 | 5 778 | 14 230 | 10 867 | 6 393 | 3 450 |
| Staff expenses | −0 | −0 | −3 213 | −3 666 | −3 083 | −4 414 | −4 948 | −5 316 | −5 059 | −4 736 | −4 601 | −4 718 | −5 901 | −6 118 | −6 138 | −6 015 | −5 962 | −4 493 |
| EBITDA | 0 | 0 | 222 | 308 | 466 | 4 318 | 1 978 | 202 | 1 735 | 6 005 | 1 386 | −1 527 | 1 118 | −4 062 | 4 066 | −393 | −2 537 | −2 282 |
| Depreciation & amort. | −0 | −0 | −92 | −117 | −60 | −110 | −115 | −211 | −135 | −299 | −110 | −85 | −65 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 0 | 131 | 191 | 406 | 4 208 | 1 863 | −9 | 1 600 | 5 706 | 1 276 | −1 612 | 1 053 | −4 062 | 4 066 | −393 | −2 537 | −2 282 |
| Net financials | 0 | 0 | −56 | −39 | 74 | 11 | 217 | 110 | 9 | 3 834 | 3 267 | 26 883 | 2 601 | 15 193 | 23 426 | 7 880 | 1 556 | 6 722 |
| Profit before tax | 0 | 0 | 74 | 152 | 481 | 4 219 | 2 079 | 101 | 1 609 | 9 540 | 4 544 | 25 271 | 3 654 | 11 132 | 27 492 | 7 487 | −981 | 4 440 |
| Tax | −0 | −0 | 13 | 49 | 149 | 1 226 | 551 | 24 | 452 | 1 446 | 307 | −53 | 164 | −43 | 250 | −20 | −0 | −0 |
| Net profit | 0 | 0 | 61 | 102 | 332 | 2 993 | 1 528 | 78 | 1 157 | 8 094 | 4 237 | 25 324 | 3 491 | 11 175 | 27 242 | 7 506 | −981 | 4 440 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 8 100 | 8 698 | 8 603 | 12 652 | 16 200 | 16 357 | 23 384 | 27 575 | 35 737 | 43 139 | 56 500 | 69 723 | 95 064 | 97 222 | 94 257 | 93 170 |
| Equity | — | — | 6 350 | 6 452 | 6 784 | 9 777 | 11 305 | 11 383 | 12 540 | 20 634 | 24 871 | 40 195 | 53 685 | 64 860 | 92 103 | 84 609 | 83 628 | 88 130 |
| Long-term debt | 0 | 0 | 0 | 0 | 596 | 550 | 515 | 461 | 443 | 1 277 | 6 409 | 270 | 159 | 0 | 20 | 8 001 | 8 000 | 4 000 |
| Short-term debt | 0 | 0 | 550 | 1 590 | 1 224 | 2 326 | 4 379 | 4 514 | 10 401 | 5 664 | 4 457 | 2 674 | 2 656 | 4 862 | 2 942 | 4 612 | 2 629 | 1 040 |
| Total debt | 0 | 0 | 1 750 | 2 245 | 1 819 | 2 875 | 4 894 | 4 975 | 10 845 | 6 941 | 10 866 | 2 944 | 2 815 | 4 862 | 2 962 | 12 613 | 10 629 | 5 040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miliarium Holding As | Company | 50.0% | 50.0% | 2024 |
Dnor As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Aleksander Evjen Knudsen | Chief Executive Officer | 0 companies |
| Peder Stavnes Karlsen | Board of Directors | 0 companies |
| Odd Emil Ingebrigtsen | Board of Directors | 0 companies |
| Kristian Arne Adolfsen | Board of Directors | 0 companies |
| Roy Bjarne Nilssen | Chairman | 0 companies |