| Revenue | NOK 3,6M | -8% |
| EBITDA | NOK 3,2M | +64% |
| Net profit | NOK 2,1M | +620% |
| Total assets | NOK 11,9M | -10% |
| Equity | NOK 9,9M | +28% |
| Employees | 13 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 9 765 | 10 013 | 10 435 | 13 198 | 12 535 | 12 669 | 11 839 | 12 029 | 11 053 | 11 340 | 11 456 | 14 330 | 22 414 | 23 702 | 23 497 | 22 594 | 3 880 | 3 581 |
| Staff expenses | −0 | −1 895 | −1 873 | −2 424 | −5 049 | −4 756 | −3 420 | −3 749 | −3 258 | −3 841 | −3 474 | −2 617 | −3 632 | −4 886 | −4 858 | −4 927 | −4 564 | −416 | −22 |
| EBITDA | 0 | 1 241 | 865 | −905 | −3 004 | −1 846 | −341 | −1 940 | −1 611 | −2 875 | −2 461 | 194 | −249 | 4 056 | 3 918 | 1 611 | 2 713 | 1 928 | 3 165 |
| Depreciation & amort. | −0 | −479 | −499 | −498 | −1 210 | −1 402 | −1 392 | −1 357 | −1 326 | −870 | −685 | −461 | −462 | −1 517 | −1 633 | −2 003 | −2 149 | −2 142 | −881 |
| EBIT | 0 | 762 | 366 | −1 402 | −4 214 | −3 248 | −1 733 | −3 297 | −2 936 | −3 745 | −3 146 | −268 | −711 | 2 539 | 2 285 | −392 | 564 | −213 | 2 284 |
| Net financials | 0 | −396 | −306 | −376 | −488 | −688 | −716 | −373 | −294 | −355 | −221 | −211 | −264 | −144 | −85 | −189 | −228 | −197 | −153 |
| Profit before tax | 0 | 365 | 60 | −1 779 | −4 702 | −3 936 | −2 449 | −3 670 | −3 230 | −4 100 | −3 367 | −479 | −976 | 2 396 | 2 200 | −581 | 336 | −410 | 2 131 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 365 | 60 | −1 779 | −4 702 | −3 936 | −2 449 | −3 670 | −3 230 | −4 100 | −3 367 | −479 | −976 | 2 396 | 2 200 | −581 | 336 | −410 | 2 131 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 8 422 | 12 200 | 23 155 | 23 703 | 21 815 | 20 279 | 19 065 | 16 468 | 15 967 | 14 355 | 15 151 | 15 264 | 19 595 | 22 177 | 19 777 | 19 700 | 13 153 | 11 874 |
| Equity | — | 3 863 | 6 923 | 11 744 | 10 383 | 6 447 | 3 999 | 10 378 | 9 198 | 5 598 | 8 221 | 7 743 | 6 767 | 14 163 | 14 363 | 13 782 | 14 117 | 7 729 | 9 860 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 067 | 6 533 | 6 000 | 5 467 | 4 933 | 4 400 | 3 867 | 3 333 | 3 067 | 3 067 | 3 067 | 2 885 | 2 444 | 1 968 |
| Short-term debt | 0 | 4 559 | 5 277 | 3 545 | 5 987 | 8 301 | 9 747 | 2 687 | 1 803 | 5 436 | 1 733 | 3 542 | 5 163 | 2 365 | 4 747 | 2 928 | 2 697 | 2 979 | 46 |
| Total debt | 0 | 4 559 | 5 277 | 11 411 | 13 320 | 15 368 | 16 281 | 8 687 | 7 270 | 10 369 | 6 133 | 7 409 | 8 497 | 5 432 | 7 814 | 5 995 | 5 583 | 5 423 | 2 014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nextnet As | Company | 23.7% | 23.7% | 2023 |
Consolidator As | Company | 23.7% | 23.7% | 2022 |
Kalin As | Company | 15.4% | 15.4% | 2023 |
Ojaf As | Company | 12.5% | 12.5% | 2023 |
Profil Golf As | Company | 10.6% | 10.6% | 2023 |
Artco As | Company | 10.6% | 10.6% | 2022 |
Ikon As | Company | 9.4% | 9.4% | 2023 |
Fermin As | Company | 7.1% | 7.1% | 2023 |
Arriba Holding As | Company | 7.1% | 7.1% | 2023 |
Lave As | Company | 6.3% | 6.3% | 2023 |
Skaaret Holding As | Company | 4.2% | 4.2% | 2023 |
Hio Xiv As | Company | 3.5% | 3.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Solberg Amundsen | Chief Executive Officer | 0 companies |
| Eirik Bergvoll | Chief Executive Officer | 0 companies |
| Ole Jacob Figenbaum | Board of Directors | 0 companies |
| Lars Havrevold | Board of Directors | 0 companies |
| Karl Jakob Hornseth | Chairman | 0 companies |
| Nils Olav Røang | Chairman | 0 companies |
| Tore Waagø | Board of Directors | 0 companies |
| Paal Bucher | Board of Directors | 0 companies |