| Revenue | NOK 22,9M | +8% |
| EBITDA | NOK -1,1M | -105% |
| Net profit | NOK -1,3M | -104% |
| Total assets | NOK 7M | -8% |
| Equity | NOK -564K | -181% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 14 474 | 14 556 | 16 847 | 14 363 | 15 854 | 16 311 | 17 480 | 18 792 | 17 695 | 17 755 | 20 406 | 20 849 | 19 607 | 21 180 | 22 882 |
| Staff expenses | −0 | −6 340 | −7 632 | −9 156 | −7 924 | −7 530 | −5 625 | −6 778 | −7 431 | −8 740 | −9 651 | −10 270 | −8 672 | −7 661 | −9 932 | −9 541 |
| EBITDA | 0 | 598 | −350 | 17 | 16 | 1 149 | 1 100 | 591 | 780 | 370 | −1 544 | −359 | 495 | 314 | −557 | −1 142 |
| Depreciation & amort. | −0 | −472 | 460 | −1 | −22 | −54 | −3 | −7 | −71 | −116 | −170 | −171 | −129 | −60 | −55 | −57 |
| EBIT | 0 | 126 | 110 | 16 | −6 | 1 095 | 1 097 | 584 | 710 | 254 | −1 714 | −531 | 367 | 254 | −612 | −1 199 |
| Net financials | 0 | 2 | 40 | 64 | 46 | 69 | 106 | 117 | 41 | 10 | 27 | 46 | 33 | 21 | −4 | −57 |
| Profit before tax | 0 | 128 | 150 | 80 | 40 | 1 164 | 1 203 | 700 | 751 | 264 | −1 686 | −485 | 399 | 276 | −616 | −1 256 |
| Tax | −0 | 45 | 154 | 69 | −0 | −0 | 112 | −0 | −0 | 41 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 83 | −4 | 11 | 40 | 1 164 | 1 091 | 700 | 751 | 222 | −1 686 | −485 | 399 | 276 | −616 | −1 256 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 179 | 3 371 | 4 462 | 3 382 | 3 470 | 4 867 | 3 614 | 4 735 | 5 917 | 5 271 | 5 781 | 7 894 | 7 791 | 7 611 | 6 991 |
| Equity | — | 1 557 | 1 552 | 1 563 | 856 | 2 019 | 3 110 | 1 810 | 2 561 | 2 804 | 1 118 | 633 | 1 032 | 1 308 | 692 | −564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 2 622 | 1 819 | 2 681 | 1 978 | 1 382 | 1 757 | 1 804 | 2 174 | 3 113 | 4 154 | 5 148 | 6 862 | 6 483 | 6 919 | 7 555 |
| Total debt | 0 | 2 622 | 1 819 | 2 899 | 2 526 | 1 451 | 1 757 | 1 804 | 2 174 | 3 113 | 4 154 | 5 148 | 6 862 | 6 483 | 6 919 | 7 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Devinco As | Company | 77.9% | 77.9% | 2022 |
Jisj Holding As | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Morten Bredvei | Chief Executive Officer | 0 companies |
| Ruben Edna | Chairman | 0 companies |
| Jan Indvær | Board of Directors | 0 companies |
| Frank Johan Karlsson | Chairman | 0 companies |
| Therese Gjerde | Board of Directors | 0 companies |
| Thor Børge Senneseth | Board of Directors | 0 companies |