| Revenue | NOK 3,1M | -7% |
| EBITDA | NOK -477K | -122% |
| Net profit | NOK -464K | -128% |
| Total assets | NOK 947K | -36% |
| Equity | NOK 510K | -48% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 428 | 4 248 | 4 223 | 4 842 | 4 873 | 5 187 | 5 132 | 4 991 | 5 098 | 5 089 | 5 039 | 4 642 | 4 593 | 3 770 | 3 929 | 3 486 | 3 374 | 3 149 |
| Staff expenses | −2 380 | −2 728 | −3 349 | −3 500 | −2 957 | −2 622 | −3 065 | −3 129 | −3 038 | −3 344 | −2 993 | −1 864 | −1 680 | −1 297 | −1 273 | −1 153 | −1 176 | −1 180 |
| EBITDA | −10 | 203 | −164 | 307 | 820 | 861 | 381 | −160 | 105 | 59 | 626 | −536 | −445 | 434 | −273 | −459 | −215 | −477 |
| Depreciation & amort. | −25 | −25 | −25 | −8 | −8 | −7 | −101 | −101 | −101 | −101 | −101 | −0 | −10 | −10 | −10 | −0 | −0 | −0 |
| EBIT | −35 | 178 | −189 | 299 | 812 | 853 | 280 | −261 | 4 | −42 | 525 | −536 | −454 | 424 | −283 | −459 | −215 | −477 |
| Net financials | 0 | −1 | 1 | 4 | 11 | 15 | 18 | 12 | 3 | 4 | 4 | 8 | 6 | 25 | −6 | 2 | 11 | 13 |
| Profit before tax | −34 | 177 | −188 | 303 | 823 | 868 | 297 | −250 | 7 | −39 | 529 | −528 | −448 | 449 | −289 | −457 | −204 | −464 |
| Tax | −9 | 50 | −52 | 86 | 182 | 166 | 20 | −61 | 61 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −25 | 128 | −136 | 217 | 641 | 703 | 277 | −188 | −54 | −39 | 529 | −528 | −448 | 449 | −289 | −457 | −204 | −464 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 988 | 1 241 | 1 205 | 1 568 | 2 127 | 2 777 | 2 955 | 2 775 | 2 790 | 2 754 | 3 227 | 2 625 | 2 440 | 2 636 | 2 395 | 1 780 | 1 475 | 947 |
| Equity | 410 | 538 | 401 | 583 | 1 224 | 1 927 | 2 204 | 2 015 | 1 961 | 1 922 | 2 452 | 1 924 | 1 476 | 1 925 | 1 636 | 1 179 | 975 | 510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 578 | 703 | 803 | 985 | 902 | 850 | 752 | 760 | 829 | 832 | 775 | 701 | 965 | 712 | 759 | 601 | 501 | 436 |
| Total debt | 578 | 703 | 803 | 985 | 902 | 850 | 752 | 760 | 829 | 832 | 775 | 701 | 965 | 712 | 759 | 601 | 501 | 436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Observer | Observer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.9% | 33.9% | 2022 | |
| Individual | 24.8% | 24.8% | 2024 | |
| Individual | 17.9% | 17.9% | 2024 | |
| Individual | 16.9% | 16.9% | 2024 | |
| Individual | 13.5% | 13.5% | 2024 | |
| Individual | 8.5% | 8.5% | 2024 | |
| Individual | 6.0% | 6.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 3.9% | 3.9% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Oraug | Observer | 0 companies |
| Finn Gjerull Rygh | Board of Directors | 0 companies |