| Revenue | NOK 1,6M | +48% |
| EBITDA | NOK -2,2M | +38% |
| Net profit | NOK 1,4M | -86% |
| Total assets | NOK 58,8M | +5% |
| Equity | NOK 33,9M | -7% |
| Employees | 3 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 370 | 2 432 | 938 | 845 | 1 284 | 1 316 | 1 364 | 2 231 | 2 497 | 2 412 | 2 591 | 2 430 | 2 165 | 1 420 | 1 397 | 1 057 | 1 562 |
| Staff expenses | −0 | −3 924 | −3 296 | −2 258 | −2 666 | −2 664 | −2 673 | −3 202 | −3 354 | −3 407 | −3 928 | −2 527 | −4 222 | −2 565 | −3 435 | −4 179 | −2 892 | −2 059 |
| EBITDA | 0 | −3 839 | −1 727 | −1 685 | −3 111 | −1 742 | −1 749 | −2 685 | −2 113 | −1 840 | −2 024 | −400 | −2 473 | −1 600 | −2 381 | −3 873 | −3 483 | −2 173 |
| Depreciation & amort. | −0 | −128 | −164 | −164 | −100 | −33 | −33 | −69 | −47 | −47 | −109 | −131 | −98 | −84 | −0 | −0 | −0 | −0 |
| EBIT | 0 | −3 967 | −1 891 | −1 849 | −3 211 | −1 775 | −1 782 | −2 754 | −2 160 | −1 887 | −2 133 | −531 | −2 571 | −1 684 | −2 381 | −3 873 | −3 483 | −2 173 |
| Net financials | 0 | −10 218 | 8 559 | 2 271 | 2 529 | 3 373 | 3 038 | −1 055 | −13 854 | 9 555 | 5 187 | 4 348 | 7 322 | 11 581 | 11 367 | 12 151 | 16 194 | 3 789 |
| Profit before tax | 0 | −14 185 | 6 668 | 421 | −682 | 1 597 | 1 256 | −3 809 | −16 014 | 7 669 | 3 054 | 3 817 | 4 752 | 9 898 | 8 985 | 8 278 | 12 711 | 1 616 |
| Tax | −0 | −1 331 | 553 | −227 | −209 | 615 | 75 | −1 228 | −3 031 | 2 128 | 910 | 1 252 | 1 250 | 1 005 | 1 853 | 1 675 | 2 787 | 195 |
| Net profit | 0 | −12 854 | 6 115 | 648 | −473 | 982 | 1 181 | −2 581 | −12 983 | 5 540 | 2 144 | 2 565 | 3 502 | 8 893 | 7 132 | 6 603 | 9 923 | 1 421 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 61 761 | 68 107 | 62 973 | 58 372 | 58 594 | 60 556 | 69 770 | 61 439 | 64 293 | 62 105 | 60 022 | 55 137 | 68 752 | 70 774 | 55 400 | 56 112 | 58 820 |
| Equity | — | 48 062 | 52 677 | 51 825 | 50 852 | 49 997 | 49 678 | 39 287 | 26 304 | 28 710 | 30 105 | 31 670 | 33 672 | 31 349 | 34 481 | 31 499 | 36 430 | 33 851 |
| Long-term debt | 0 | −1 858 | −1 605 | −1 526 | −1 452 | 1 075 | 928 | 734 | 617 | 499 | 1 504 | 514 | 367 | 221 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 11 841 | 13 637 | 9 623 | 4 981 | 6 070 | 8 497 | 28 296 | 33 065 | 33 631 | 29 045 | 27 838 | 21 099 | 37 182 | 36 293 | 23 901 | 19 682 | 24 969 |
| Total debt | 0 | 11 841 | 13 825 | 9 623 | 6 068 | 7 145 | 9 425 | 29 030 | 33 682 | 34 131 | 30 548 | 28 352 | 21 466 | 37 403 | 36 293 | 23 901 | 19 682 | 24 969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Contact Person | Contact Person | 2024 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Haraldsvangen As | Company | 70.0% | 70.0% | 2024 |
Ehh Invest As | Company | 10.0% | 10.0% | 2024 |
Bkh Invest As | Company | 10.0% | 10.0% | 2024 |
Emh Invest As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Sjursen | Contact Person | 0 companies |
| Tor-Einar Sandvik | Chief Executive Officer | 0 companies |
| Rolf Louis Sjursen | Chairman | 0 companies |
| Harald Hauge | Deputy Chairman | 0 companies |
| Einar Harald Hauge | Board of Directors | 0 companies |
| Beate Kristine Hauge | Board of Directors | 0 companies |
| Erik Magnus Hauge | Board of Directors | 0 companies |