| Revenue | NOK 71,9M | +9% |
| EBITDA | NOK 5M | -21% |
| Net profit | NOK 2,5M | -33% |
| Total assets | NOK 24,5M | +11% |
| Equity | NOK 12,9M | +24% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 120 | 3 930 | 4 484 | 4 433 | 5 014 | 4 997 | 9 212 | 13 752 | 14 496 | 18 816 | 22 410 | 37 667 | 32 104 | 35 892 | 45 766 | 65 704 | 71 907 |
| Staff expenses | −1 564 | −2 300 | −2 764 | −3 064 | −3 452 | −3 600 | −2 661 | −4 282 | −4 442 | −2 454 | −1 803 | −3 176 | −4 485 | −5 374 | −7 243 | −9 904 | −12 166 |
| EBITDA | 615 | 331 | 649 | 585 | 800 | 701 | 3 955 | 5 148 | 4 094 | 6 541 | 8 276 | 6 896 | 2 761 | 3 755 | 5 002 | 6 377 | 5 022 |
| Depreciation & amort. | −99 | −99 | −55 | −158 | −177 | −177 | −462 | −577 | −903 | −1 295 | −1 344 | −1 224 | −1 498 | −1 386 | −1 353 | −1 582 | −1 802 |
| EBIT | 516 | 232 | 594 | 426 | 623 | 524 | 3 494 | 4 571 | 3 191 | 5 246 | 6 932 | 5 673 | 1 263 | 2 368 | 3 649 | 4 795 | 3 220 |
| Net financials | −37 | −37 | −23 | −105 | −120 | −105 | −141 | −226 | −361 | −413 | −279 | −56 | −120 | −86 | −94 | −52 | −21 |
| Profit before tax | 479 | 195 | 571 | 321 | 503 | 419 | 3 353 | 4 345 | 2 830 | 4 832 | 6 654 | 5 617 | 1 143 | 2 282 | 3 555 | 4 743 | 3 199 |
| Tax | 136 | 58 | 161 | 99 | 144 | 117 | 910 | 1 203 | 757 | 1 156 | 1 531 | 1 237 | 254 | 505 | 785 | 1 046 | 709 |
| Net profit | 343 | 137 | 411 | 223 | 359 | 302 | 2 444 | 3 143 | 2 072 | 3 676 | 5 122 | 4 379 | 889 | 1 777 | 2 770 | 3 697 | 2 490 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 811 | 2 816 | 3 185 | 5 654 | 5 043 | 5 824 | 10 258 | 17 690 | 18 528 | 20 281 | 21 224 | 12 641 | 11 700 | 13 184 | 15 637 | 22 098 | 24 545 |
| Equity | 1 613 | 1 750 | 2 161 | 1 544 | 1 098 | 1 399 | 1 843 | 3 286 | 3 477 | 4 153 | 5 275 | 4 848 | 4 887 | 5 364 | 7 634 | 10 458 | 12 948 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 074 | 3 602 | 4 748 | 10 303 | 10 825 | 10 041 | 8 394 | 3 460 | 2 616 | 1 800 | 1 812 | 1 895 | 1 067 |
| Short-term debt | 420 | 518 | 705 | 665 | 871 | 823 | 3 666 | 4 102 | 4 227 | 6 087 | 7 554 | 4 334 | 4 198 | 6 020 | 6 191 | 9 745 | 10 531 |
| Total debt | 1 197 | 1 066 | 1 024 | 4 111 | 3 945 | 4 424 | 8 414 | 14 405 | 15 052 | 16 129 | 15 949 | 7 793 | 6 814 | 7 820 | 8 003 | 11 640 | 11 597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sega Holding As | Company | 38.0% | 38.0% | 2022 |
Yr Holding As | Company | 11.0% | 11.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 | |
Visual Lab As | Company | 3.0% | 3.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Austad | Chief Executive Officer | 0 companies |
| Rune Regner Mosbech | Board of Directors | 0 companies |
| Ingvald Olav Hatløy | Chairman | 0 companies |
| John Olav Hofseth Hatløy | Board of Directors | 0 companies |
| Tor Austad | Chairman | 0 companies |