| Revenue | NOK 4,5M | -41% |
| EBITDA | NOK 59K | +115% |
| Net profit | NOK -18K | +97% |
| Total assets | NOK 1,4M | -32% |
| Equity | NOK 815K | -2% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 011 | 12 742 | 11 646 | 11 609 | 9 580 | 9 148 | 9 180 | 7 932 | 6 509 | 7 183 | 5 897 | 6 930 | 6 059 | 7 947 | 8 388 | 7 728 | 4 534 |
| Staff expenses | −7 893 | −8 047 | −7 211 | −7 475 | −7 268 | −6 054 | −5 668 | −5 284 | −4 647 | −4 342 | −4 293 | −5 180 | −4 490 | −5 020 | −4 626 | −4 372 | −2 353 |
| EBITDA | 589 | 540 | 539 | 827 | −326 | 698 | 955 | 778 | 398 | 413 | 231 | 459 | 133 | −227 | 681 | −393 | 59 |
| Depreciation & amort. | −300 | −303 | −305 | −569 | −343 | −535 | −408 | −334 | −179 | −79 | −96 | −107 | −108 | −171 | −220 | −181 | −76 |
| EBIT | 289 | 237 | 234 | 258 | −670 | 163 | 547 | 444 | 219 | 334 | 135 | 352 | 25 | −398 | 460 | −574 | −17 |
| Net financials | −196 | −105 | −135 | −142 | −104 | −121 | −78 | −25 | −3 | −14 | −15 | −3 | −12 | −26 | −0 | −5 | −1 |
| Profit before tax | 93 | 132 | 99 | 116 | −774 | 42 | 469 | 419 | 215 | 320 | 119 | 349 | 13 | −424 | 460 | −579 | −18 |
| Tax | 31 | 40 | 31 | 33 | −217 | −96 | 127 | 116 | 54 | 52 | −20 | 73 | 3 | −89 | 102 | 8 | −0 |
| Net profit | 62 | 92 | 68 | 83 | −557 | 138 | 342 | 303 | 161 | 268 | 140 | 276 | 10 | −336 | 358 | −587 | −18 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 293 | 3 560 | 4 081 | 3 907 | 3 444 | 3 212 | 3 106 | 3 051 | 3 106 | 4 874 | 4 318 | 4 385 | 4 483 | 4 331 | 2 964 | 2 079 | 1 409 |
| Equity | 461 | 553 | 621 | 704 | 687 | 825 | 1 167 | 1 470 | 1 631 | 1 899 | 2 039 | 2 315 | 2 325 | 1 990 | 1 419 | 832 | 815 |
| Long-term debt | 1 469 | 988 | 1 505 | 1 049 | 729 | 479 | 229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 363 | 2 019 | 1 955 | 2 154 | 2 029 | 1 908 | 1 710 | 1 581 | 1 475 | 2 974 | 2 280 | 2 069 | 2 158 | 2 342 | 1 545 | 1 247 | 595 |
| Total debt | 3 832 | 3 007 | 3 460 | 3 203 | 2 758 | 2 387 | 1 939 | 1 581 | 1 475 | 2 974 | 2 280 | 2 069 | 2 158 | 2 342 | 1 545 | 1 247 | 595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lera As | Company | 60.3% | 60.3% | 2024 |
Datapower Learning As | Company | 29.7% | 29.7% | 2024 |
| Individual | 2.7% | 2.7% | 2024 | |
| Individual | 2.7% | 2.7% | 2024 | |
| Individual | 2.6% | 2.6% | 2024 | |
| Individual | 1.9% | 1.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Joar Nyborg | Chief Executive Officer | 0 companies |
| Rune Johansen | Chairman | 0 companies |
| Kirsti Brandsegg Arntsen | Board of Directors | 0 companies |
| Morten Stene | Board of Directors | 0 companies |