| Revenue | NOK 11,7M | -16% |
| EBITDA | NOK 474K | +198% |
| Net profit | NOK 81K | +110% |
| Total assets | NOK 5,8M | +2% |
| Equity | NOK 694K | +13% |
| Employees | 6 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 147 | 38 494 | 37 107 | 31 529 | 30 409 | 31 687 | 30 387 | 28 267 | 25 363 | 19 444 | 18 582 | 18 492 | 13 952 | 11 748 |
| Staff expenses | −9 745 | −8 839 | −8 365 | −7 655 | −7 731 | −7 890 | −6 771 | −7 227 | −7 188 | −4 902 | −6 441 | −4 513 | −4 228 | −2 958 |
| EBITDA | 2 682 | 2 364 | 2 903 | 703 | 787 | −159 | 2 431 | 1 963 | −3 319 | 1 243 | −739 | 244 | −485 | 474 |
| Depreciation & amort. | −802 | −468 | −310 | −323 | −221 | −83 | −43 | −33 | −68 | −112 | −122 | −37 | −53 | −54 |
| EBIT | 1 880 | 1 896 | 2 593 | 381 | 566 | −242 | 2 388 | 1 930 | −3 387 | 1 130 | −862 | 207 | −538 | 420 |
| Net financials | −34 | −24 | −54 | −232 | −246 | −2 978 | −113 | −126 | −255 | 2 105 | −177 | −202 | −283 | −339 |
| Profit before tax | 1 846 | 1 873 | 2 539 | 148 | 320 | −3 220 | 2 275 | 1 804 | −3 642 | 3 236 | −1 039 | 5 | −822 | 81 |
| Tax | 427 | 521 | 782 | 32 | 131 | −359 | 169 | 384 | −801 | 209 | −0 | −0 | −0 | −0 |
| Net profit | 1 419 | 1 352 | 1 757 | 116 | 189 | −2 861 | 2 106 | 1 420 | −2 841 | 3 027 | −1 039 | 5 | −822 | 81 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 125 | 11 639 | 13 677 | 12 838 | 14 386 | 9 939 | 10 743 | 12 491 | 9 491 | 11 629 | 8 066 | 6 044 | 5 703 | 5 830 |
| Equity | 5 133 | 5 262 | 6 013 | 6 129 | 5 948 | 2 921 | 4 645 | 6 065 | 2 842 | 5 869 | 1 430 | 1 435 | 613 | 694 |
| Long-term debt | 0 | 0 | 3 540 | 2 668 | 1 797 | 1 360 | 789 | 2 914 | 1 886 | 1 857 | 1 771 | 0 | 0 | 0 |
| Short-term debt | 5 991 | 4 678 | 4 123 | 4 040 | 6 640 | 5 658 | 5 310 | 3 512 | 4 763 | 3 903 | 4 865 | 4 610 | 5 091 | 5 136 |
| Total debt | 7 991 | 6 378 | 7 663 | 6 709 | 8 437 | 7 018 | 6 098 | 6 426 | 6 649 | 5 760 | 6 636 | 4 610 | 5 091 | 5 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 46.9% | 46.9% | 2022 | |
Proffia As | Company | 6.3% | 6.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ivar Thorsen | Chief Executive Officer | 0 companies |
| Chris-Daniel Schmidt Brosvik | Chief Executive Officer | 0 companies |
| Andre Gjerde Nydahl | Chairman | 0 companies |
| Tom Harald Evensen | Board of Directors | 0 companies |
| Olav Toen | Board of Directors | 0 companies |
| Morten Torlei | Chairman | 0 companies |
| Harald Torlei Lavik | Board of Directors | 0 companies |