| Revenue | NOK 1,5M | +12% |
| EBITDA | NOK -2,8M | -485% |
| Net profit | NOK -2,3M | -277% |
| Total assets | NOK 55,1M | +5% |
| Equity | NOK 46,7M | -1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62 890 | 56 559 | 49 822 | 52 570 | 54 864 | 50 080 | 51 313 | 56 839 | 64 560 | 71 403 | 69 616 | 71 945 | 1 551 | 2 245 | 1 181 | 1 312 | 1 471 |
| Staff expenses | −41 929 | −40 110 | −36 875 | −40 369 | −35 329 | −33 734 | −36 219 | −40 012 | −46 346 | −48 520 | −43 474 | −44 944 | −28 | −0 | −0 | −0 | −12 |
| EBITDA | 4 588 | 1 675 | −1 551 | −1 671 | 9 822 | 5 078 | 7 080 | 1 429 | −669 | 3 472 | 3 145 | −172 | −246 | −52 | −459 | −482 | −2 820 |
| Depreciation & amort. | −2 908 | −3 593 | −2 694 | −202 | −8 499 | −0 | −4 346 | −0 | −0 | −0 | −0 | −317 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 1 680 | −1 918 | −4 245 | −1 873 | 1 323 | 5 078 | 2 735 | 1 429 | −669 | 3 472 | 3 145 | −488 | −246 | −52 | −459 | −482 | −2 820 |
| Net financials | −402 | −430 | −411 | 246 | −511 | −350 | 964 | 831 | 748 | −279 | 2 982 | 3 336 | −40 | 5 185 | 45 789 | −292 | −101 |
| Profit before tax | 1 278 | −2 348 | −4 656 | −1 627 | 812 | 4 728 | 3 698 | 2 260 | 79 | 3 193 | 6 126 | 2 847 | −287 | 5 133 | 45 330 | −774 | −2 921 |
| Tax | −69 | −0 | −802 | −0 | −0 | −0 | −0 | 79 | 69 | 508 | 552 | −281 | −63 | 1 077 | −86 | −170 | −643 |
| Net profit | 1 347 | −2 348 | −3 854 | −1 627 | 812 | 4 728 | 3 698 | 2 181 | 10 | 2 685 | 5 574 | 3 128 | −224 | 4 056 | 45 416 | −604 | −2 278 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 388 | 35 036 | 33 604 | 44 817 | 36 574 | 35 121 | 38 172 | 41 533 | 40 471 | 43 984 | 46 508 | 62 860 | 84 595 | 66 246 | 55 287 | 52 585 | 55 107 |
| Equity | 13 001 | 12 555 | 13 315 | 20 876 | 15 348 | 20 175 | 22 746 | 25 845 | 25 268 | 26 219 | 31 793 | 39 163 | 44 587 | 48 873 | 47 721 | 47 117 | 46 681 |
| Long-term debt | 4 500 | 4 155 | 3 918 | 3 918 | 3 679 | 3 191 | 2 178 | 1 115 | 0 | 0 | 0 | 4 826 | 4 221 | 3 033 | 3 | 0 | 0 |
| Short-term debt | 17 887 | 18 326 | 16 371 | 20 023 | 17 546 | 11 755 | 13 248 | 14 574 | 15 203 | 17 765 | 14 715 | 18 871 | 35 787 | 14 339 | 7 563 | 5 468 | 8 426 |
| Total debt | 22 387 | 22 481 | 20 289 | 23 941 | 21 226 | 14 946 | 15 426 | 15 689 | 15 203 | 17 765 | 14 715 | 23 697 | 40 007 | 17 372 | 7 566 | 5 468 | 8 426 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Verket Investering As | Company | 36.0% | 36.0% | 2024 |
Arli As | Company | 17.3% | 17.3% | 2024 |
| Individual | 17.3% | 17.3% | 2022 | |
Calvin Invest As | Company | 16.2% | 16.2% | 2024 |
Oddbjørn As | Company | 10.0% | 10.0% | 2024 |
| Individual | 4.1% | 4.1% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
Profitbase Holding As | Company | 2.0% | 2.0% | 2024 |
Collage As | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.4% | 1.4% | 2024 | |
| Individual | 1.3% | 1.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Vatnamot | Board of Directors | 0 companies |
| Arne Larsen Økland | Board of Directors | 0 companies |
| Sigmund Steensen Bjørheim | Chairman | 0 companies |
| Halvor Øgreid | Board of Directors | 0 companies |
| Håkon Sverre Rønning | Board of Directors | 0 companies |