| Revenue | NOK 6,7M | +17% |
| EBITDA | NOK 1M | +167% |
| Net profit | NOK 735K | +198% |
| Total assets | NOK 2,5M | -30% |
| Equity | NOK 797K | +50% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 870 | 5 078 | 6 429 | 6 316 | 7 302 | 6 312 | 9 828 | 8 971 | 8 198 | 7 938 | 6 274 | 6 115 | 5 019 | 2 295 | 4 308 | 5 738 | 6 714 |
| Staff expenses | −3 153 | −3 505 | −4 208 | −4 485 | −4 933 | −4 694 | −7 061 | −6 337 | −5 920 | −6 037 | −4 550 | −4 664 | −4 804 | −1 498 | −3 066 | −3 888 | −4 306 |
| EBITDA | 859 | 599 | 779 | 200 | 1 346 | 544 | 737 | 1 162 | 1 115 | 538 | −7 | −331 | −1 701 | −222 | −37 | 375 | 1 000 |
| Depreciation & amort. | −101 | −94 | −67 | −78 | −94 | −93 | −243 | −256 | −254 | −152 | −155 | −43 | −111 | −108 | −105 | −68 | −60 |
| EBIT | 758 | 506 | 712 | 122 | 1 253 | 451 | 494 | 906 | 861 | 386 | −163 | −374 | −1 813 | −329 | −142 | 307 | 940 |
| Net financials | −780 | −25 | −36 | −42 | −21 | −21 | 222 | −55 | −30 | 19 | −14 | 3 | 3 | −3 | 2 | 3 | 3 |
| Profit before tax | −21 | 481 | 676 | 80 | 1 231 | 430 | 716 | 851 | 831 | 405 | −177 | −371 | −1 809 | −332 | −140 | 310 | 943 |
| Tax | 190 | 189 | 176 | 56 | 340 | 115 | 130 | 228 | 206 | 97 | −8 | −0 | −374 | −173 | −35 | 63 | 207 |
| Net profit | −211 | 292 | 501 | 24 | 891 | 315 | 586 | 623 | 625 | 308 | −168 | −371 | −1 435 | −159 | −105 | 247 | 735 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 032 | 1 973 | 2 589 | 2 381 | 2 781 | 2 178 | 3 352 | 3 298 | 2 582 | 3 377 | 2 228 | 1 862 | 2 503 | 3 127 | 3 650 | 3 644 | 2 550 |
| Equity | 225 | 317 | 418 | 242 | 333 | 348 | 256 | 279 | 304 | 612 | 444 | 73 | 91 | 547 | 567 | 530 | 797 |
| Long-term debt | 72 | 0 | 127 | 224 | 178 | 128 | 626 | 570 | 54 | 638 | 490 | 350 | 547 | 400 | 450 | 450 | 0 |
| Short-term debt | 1 735 | 1 656 | 2 045 | 1 915 | 2 271 | 1 702 | 2 470 | 2 450 | 2 225 | 2 127 | 1 294 | 1 440 | 1 865 | 2 181 | 2 633 | 2 664 | 1 752 |
| Total debt | 1 807 | 1 656 | 2 171 | 2 139 | 2 448 | 1 830 | 3 096 | 3 019 | 2 278 | 2 765 | 1 784 | 1 790 | 2 412 | 2 581 | 3 083 | 3 114 | 1 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Progressum As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Therese Auke | Chief Executive Officer | 0 companies |
| Hans Petter Reite | Chief Executive Officer | 0 companies |
| Tonje Helling Snare | Chief Executive Officer | 0 companies |
| Lars Gotaas | Chairman | 0 companies |
| Karin Grefsrud Bruun | Board of Directors | 0 companies |