| Revenue | NOK 13,7M | +16% |
| EBITDA | NOK 846K | -2% |
| Net profit | NOK 138K | +473% |
| Total assets | NOK 9,3M | +1% |
| Equity | NOK 6,8M | +1% |
| Employees | 21 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 476 | 8 405 | 8 546 | 8 715 | 8 083 | 9 107 | 8 255 | 9 016 | 11 253 | 10 506 | 10 799 | 10 597 | 11 376 | 8 518 | 13 713 | 11 769 | 13 692 |
| Staff expenses | −3 223 | −4 152 | −4 148 | −4 207 | −4 846 | −4 396 | −4 313 | −4 567 | −5 710 | −5 498 | −5 725 | −6 286 | −7 158 | −6 861 | −5 870 | −6 714 | −8 494 |
| EBITDA | 200 | 422 | 544 | 596 | −666 | 227 | 1 340 | 1 174 | 1 352 | 1 238 | 1 523 | 1 408 | 172 | −1 551 | 3 921 | 861 | 846 |
| Depreciation & amort. | −0 | −16 | −35 | −35 | −140 | −117 | −1 804 | −997 | −904 | −942 | −910 | −965 | −912 | −1 063 | −2 524 | −888 | −766 |
| EBIT | 200 | 406 | 509 | 560 | −806 | 110 | −464 | 177 | 447 | 296 | 613 | 444 | −740 | −2 614 | 1 397 | −27 | 80 |
| Net financials | 81 | 39 | 39 | 54 | 48 | 43 | −87 | 20 | 40 | 18 | 6 | 27 | −0 | −10 | 15 | −10 | 57 |
| Profit before tax | 281 | 445 | 548 | 615 | −758 | 153 | −551 | 198 | 488 | 314 | 618 | 470 | −740 | −2 624 | 1 411 | −37 | 138 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 281 | 445 | 548 | 615 | −758 | 153 | −551 | 198 | 488 | 314 | 618 | 470 | −740 | −2 624 | 1 411 | −37 | 138 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 485 | 9 552 | 10 763 | 11 518 | 9 793 | 12 020 | 11 452 | 11 833 | 11 638 | 12 438 | 12 574 | 14 791 | 10 456 | 8 157 | 11 487 | 9 253 | 9 338 |
| Equity | 7 156 | 7 601 | 8 149 | 8 764 | 8 006 | 8 158 | 7 607 | 7 805 | 8 009 | 8 294 | 8 722 | 9 003 | 8 263 | 5 638 | 6 860 | 6 728 | 6 771 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 838 | 1 604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 329 | 1 951 | 2 614 | 2 754 | 1 788 | 3 023 | 2 241 | 4 029 | 3 629 | 4 144 | 3 851 | 5 788 | 2 193 | 2 518 | 4 627 | 2 525 | 2 567 |
| Total debt | 2 329 | 1 951 | 2 614 | 2 754 | 1 788 | 3 861 | 3 845 | 4 029 | 3 629 | 4 144 | 3 851 | 5 788 | 2 193 | 2 518 | 4 627 | 2 525 | 2 567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Amedia Produkt Og Teknologi As | Company | 36.4% | 36.4% | 2024 |
| Individual | 8.8% | 8.8% | 2024 | |
| Individual | 7.6% | 7.6% | 2022 | |
Stratel As | Company | 6.4% | 6.4% | 2024 |
Media Advisors As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gro Jørgensen | Chief Executive Officer | 0 companies |
| Kåre John Andersen | Board of Directors | 0 companies |
| Bjørn Larsen | Chairman | 0 companies |