| Revenue | NOK 58,5M | -4% |
| EBITDA | NOK 19,3M | +14% |
| Net profit | NOK 10M | +44% |
| Total assets | NOK 242,7M | +63% |
| Equity | NOK 117,9M | +15% |
| Employees | 33 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 846 | 8 919 | 13 053 | 18 694 | 19 543 | 22 613 | 23 215 | 30 121 | 32 863 | 40 587 | 54 340 | 63 003 | 69 499 | 61 378 | 61 217 | 58 538 |
| Staff expenses | −5 017 | −6 187 | −7 209 | −9 400 | −10 400 | −11 105 | −9 613 | −9 097 | −9 132 | −14 476 | −21 989 | −26 946 | −29 521 | −25 602 | −23 172 | −0 |
| EBITDA | 313 | 53 | 1 436 | 3 425 | 3 458 | 4 650 | 5 289 | 10 238 | 10 379 | 10 473 | 9 731 | 6 055 | 11 312 | 12 467 | 16 861 | 19 255 |
| Depreciation & amort. | −2 | −24 | −462 | −758 | −2 634 | −4 050 | −4 663 | −5 980 | −6 539 | −7 241 | −8 872 | −10 524 | −11 609 | −13 352 | −16 160 | −17 869 |
| EBIT | 311 | 29 | 974 | 2 667 | 824 | 601 | 626 | 4 258 | 3 840 | 3 232 | 859 | −4 469 | −297 | −885 | 701 | 1 386 |
| Net financials | 60 | −129 | −149 | −109 | −227 | −312 | −245 | −419 | −363 | −543 | −571 | −403 | 3 540 | 11 187 | 6 368 | 8 598 |
| Profit before tax | 371 | −101 | 824 | 2 558 | 597 | 289 | 381 | 3 839 | 3 477 | 2 689 | 288 | −4 873 | 3 243 | 10 302 | 7 068 | 9 984 |
| Tax | −122 | −319 | −1 227 | 462 | 127 | −267 | 657 | 201 | 1 038 | −306 | 552 | −2 650 | −2 917 | 779 | 161 | −0 |
| Net profit | 492 | 218 | 2 051 | 2 096 | 471 | 556 | −276 | 3 638 | 2 439 | 2 995 | −265 | −2 223 | 6 160 | 9 523 | 6 907 | 9 958 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 992 | 9 989 | 14 678 | 16 224 | 22 662 | 25 729 | 27 699 | 36 747 | 45 528 | 50 044 | 57 457 | 81 163 | 101 852 | 133 932 | 148 552 | 242 660 |
| Equity | 7 233 | 7 548 | 5 844 | 7 940 | 11 453 | 11 522 | 11 246 | 14 884 | 17 323 | 24 318 | 24 747 | 30 979 | 56 277 | 88 698 | 102 676 | 117 866 |
| Long-term debt | 0 | 0 | 2 000 | 2 000 | 0 | 4 000 | 4 000 | 4 000 | 4 000 | 0 | 4 000 | 14 469 | 13 974 | 13 518 | 5 167 | 0 |
| Short-term debt | 1 759 | 2 441 | 6 834 | 6 284 | 11 209 | 10 207 | 12 452 | 17 863 | 24 204 | 25 725 | 28 710 | 35 715 | 31 602 | 31 716 | 40 709 | 124 794 |
| Total debt | 1 759 | 2 441 | 8 834 | 8 284 | 11 209 | 14 207 | 16 452 | 21 863 | 28 204 | 25 725 | 32 710 | 50 184 | 45 575 | 45 234 | 45 876 | 124 794 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ds Bidco As | Company | 100.0% | 100.0% | 2024 |
Spring Health Holding As | Company | 35.1% | 35.1% | 2023 |
Trondheim Næringsinvest As | Company | 21.0% | 21.0% | 2023 |
R Kjeldsberg As | Company | 14.7% | 14.7% | 2023 |
Bernhd. Brekke A/S | Company | 7.0% | 7.0% | 2023 |
F6 Projects As | Company | 6.5% | 6.5% | 2023 |
Tinbuen As | Company | 4.0% | 4.0% | 2023 |
Dossier Solutions As | Company | 3.0% | 3.0% | 2023 |
| Individual | 1.6% | 1.6% | 2023 | |
Norgame Invest As | Company | 1.6% | 1.6% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Smaaberg Arnhoff | Chief Executive Officer | 0 companies |
| Matthew William Paul | Board of Directors | 0 companies |
| Florian Hofmann | Board of Directors | 0 companies |
| Marius Vinje | Board of Directors | 0 companies |
| Roger Klausen | Board of Directors | 0 companies |
| Andrea Fiumicelli | Chairman | 0 companies |
| Gunnar Robert Sellæg | Chairman | 0 companies |
| Ketil Wiik Johnsen | Board of Directors | 0 companies |
| Arne Medlien | Chairman | 0 companies |
| Magdalena Plotczyk | Board of Directors | 0 companies |
| Katrin Vatiska | Board of Directors | 0 companies |