| Revenue | NOK 0 | — |
| EBITDA | NOK -656K | -21% |
| Net profit | NOK 8,5M | +241% |
| Total assets | NOK 188,7M | +14% |
| Equity | NOK 45,6M | +42% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 595 | 0 | 0 | 2 500 | 81 | 1 723 | 270 | 5 194 | 0 | 845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −34 296 | −0 | −0 | −0 | −0 | −0 | −0 | −2 019 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 7 859 | −73 | −70 | −657 | −903 | −431 | −353 | −426 | −540 | −629 | −538 | −1 377 | −738 | −397 | −485 | −542 | −656 |
| Depreciation & amort. | −3 343 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 4 516 | −73 | −70 | −657 | −903 | −431 | −353 | −426 | −540 | −629 | −538 | −1 377 | −738 | −397 | −485 | −542 | −656 |
| Net financials | −5 027 | −21 084 | −14 985 | −21 361 | −16 434 | −4 337 | −30 654 | 26 450 | 32 891 | −53 448 | −28 523 | 6 697 | 7 754 | 5 404 | −11 196 | −8 217 | 6 879 |
| Profit before tax | −512 | −21 156 | −15 055 | −22 018 | −17 337 | −4 767 | −31 007 | 26 024 | 32 351 | −54 077 | −29 061 | 5 320 | 7 016 | 5 007 | −11 681 | −8 759 | 6 223 |
| Tax | 14 | −110 | −446 | −8 | −1 007 | −337 | −460 | −835 | −701 | −992 | −1 556 | 184 | −2 743 | −2 581 | −2 240 | −2 755 | −2 230 |
| Net profit | −526 | −21 046 | −14 610 | −22 010 | −16 330 | −4 430 | −30 547 | 26 859 | 33 051 | −53 085 | −27 505 | 5 136 | 9 758 | 7 589 | −9 440 | −6 003 | 8 453 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 482 | 32 423 | 32 444 | 113 006 | 110 820 | 145 124 | 144 973 | 167 369 | 213 783 | 202 129 | 186 009 | 211 844 | 210 170 | 172 841 | 157 470 | 165 098 | 188 720 |
| Equity | 18 650 | 2 090 | −15 065 | 79 494 | 65 421 | 60 991 | 42 779 | 69 169 | 104 652 | 48 983 | 20 544 | 28 868 | 36 021 | 42 400 | 36 996 | 32 192 | 45 563 |
| Long-term debt | 18 772 | 590 | 27 888 | 20 000 | 30 849 | 79 210 | 100 211 | 97 264 | 108 836 | 153 132 | 165 157 | 171 757 | 148 552 | 116 077 | 105 595 | 132 905 | 143 089 |
| Short-term debt | 65 551 | 29 742 | 19 621 | 13 512 | 14 549 | 4 923 | 1 982 | 936 | 295 | 14 | 308 | 11 219 | 25 598 | 14 364 | 14 879 | 0 | 68 |
| Total debt | 84 323 | 30 332 | 47 508 | 33 512 | 45 399 | 84 133 | 102 194 | 98 200 | 109 131 | 153 146 | 165 466 | 182 976 | 174 149 | 130 441 | 120 474 | 132 906 | 143 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Deputy Member | Deputy Member | 2023 | — | — |
OC Deputy Member | Deputy Member | 2023 | — | — |
MH Deputy Member | Deputy Member | 2023 | — | — |
SE Deputy Member | Deputy Member | 2023 | — | — |
BB Deputy Member | Deputy Member | 2023 | — | — |
TH Deputy Member | Deputy Member | 2023 | — | — |
LT Deputy Member | Deputy Member | 2025 | — | — |
IB Deputy Member | Deputy Member | 2023 | — | — |
AS Deputy Member | Deputy Member | 2023 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CF Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reiten & Co Capital Partners Vi | Company | 66.0% | 66.0% | 2023 |
Reiten & Co Capital Partners Vii Lp | Company | 34.0% | 34.0% | 2024 |
Reiten & Co Capital Partners Vii Lp | Company | 32.1% | 32.1% | 2024 |
| Individual | 32.1% | 32.1% | 2022 | |
Bakkeguten As | Company | 20.4% | 20.4% | 2024 |
Breed As | Company | 8.1% | 8.1% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
Eli Invest As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Gyth-Dehli | Deputy Member | 0 companies |
| Oscar Carlsen Nitteberg | Deputy Member | 0 companies |
| Mathias Halvorsen | Deputy Member | 0 companies |
| Stig Evjen | Deputy Member | 0 companies |
| Bård Brath Ingerø | Deputy Member | 0 companies |
| Trond Helge Andresen | Deputy Member | 0 companies |
| Line Tønnessen | Deputy Member | 0 companies |
| Ingjard Berg | Deputy Member | 0 companies |
| Anette Slåttsveen Krogh | Deputy Member | 0 companies |
| Nils Christensen | Chief Executive Officer | 0 companies |
| Christoffer Frøshaug Bakke | Deputy Member | 0 companies |
| Ronald Slungård | Board of Directors | 0 companies |
| Bjørn Ove Bakke | Board of Directors | 0 companies |
| Vera Maike Marlene Houck | Board of Directors | 0 companies |
| Bengt Thomas Harald Broström | Board of Directors | 0 companies |
| Linn Elisabeth Drejer-Dølvik | Board of Directors | 0 companies |
| Robert Karlsen | Board of Directors | 0 companies |
| Pär Tomas Olsson | Board of Directors | 0 companies |
| Arne Harald Hansen | Board of Directors | 0 companies |
| Narve Reiten | Chairman | 0 companies |
| Peter Bjerregaard-Jensen | Board of Directors | 0 companies |
| Knut Oscar Frogh Ro | Board of Directors | 0 companies |
| Tor Christian Anderssen | Board of Directors | 0 companies |
| Terje Bakken | Board of Directors | 0 companies |
| Anders Frøshaug Bakke | Board of Directors | 0 companies |
| Morten Kiran Viksøy | Chairman | 0 companies |
| Kristian Nitteberg | Board of Directors | 0 companies |