| Revenue | NOK 26,7M | -57% |
| EBITDA | NOK 720K | -92% |
| Net profit | NOK 687K | -91% |
| Total assets | NOK 11,1M | -13% |
| Equity | NOK 8M | +5% |
| Employees | 43 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 713 | 17 336 | 18 013 | 18 299 | 18 903 | 19 413 | 19 969 | 20 524 | 20 261 | 20 857 | 22 264 | 22 706 | 24 535 | 22 730 | 57 825 | 61 945 | 26 664 |
| Staff expenses | −6 747 | −8 088 | −9 484 | −10 325 | −10 248 | −10 976 | −11 222 | −11 646 | −11 357 | −12 026 | −12 101 | −12 033 | −12 131 | −12 166 | −17 113 | −19 772 | −14 862 |
| EBITDA | 717 | 2 716 | 1 582 | 1 891 | 2 124 | 1 493 | 1 633 | 1 439 | 1 026 | 474 | 850 | 1 497 | 2 521 | 1 601 | 11 259 | 9 513 | 720 |
| Depreciation & amort. | −109 | −102 | −65 | −66 | −292 | −389 | −282 | −166 | −122 | −120 | −52 | −47 | −73 | −74 | −175 | −116 | −147 |
| EBIT | 608 | 2 615 | 1 517 | 1 825 | 1 833 | 1 104 | 1 351 | 1 273 | 904 | 354 | 798 | 1 450 | 2 449 | 1 527 | 11 084 | 9 397 | 573 |
| Net financials | 124 | 7 | −10 | 47 | 140 | 75 | 67 | 47 | 28 | 14 | 30 | 70 | 43 | 16 | 149 | 282 | 308 |
| Profit before tax | 732 | 2 622 | 1 506 | 1 872 | 1 972 | 1 179 | 1 418 | 1 320 | 932 | 368 | 828 | 1 520 | 2 492 | 1 543 | 11 233 | 9 679 | 882 |
| Tax | 205 | 736 | 425 | 524 | 556 | 339 | 437 | 372 | 244 | 95 | 203 | 471 | 423 | 339 | 2 473 | 2 134 | 195 |
| Net profit | 527 | 1 886 | 1 081 | 1 349 | 1 417 | 840 | 981 | 948 | 689 | 273 | 626 | 1 049 | 2 069 | 1 203 | 8 760 | 7 545 | 687 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 815 | 10 538 | 10 660 | 11 419 | 12 665 | 10 924 | 9 643 | 9 613 | 9 376 | 9 558 | 10 611 | 11 696 | 7 842 | 9 596 | 28 708 | 12 805 | 11 108 |
| Equity | 880 | 1 966 | 2 546 | 3 295 | 2 712 | 1 352 | 1 333 | 1 681 | 2 070 | 2 343 | 2 969 | 1 818 | 3 689 | 4 782 | 100 | 7 575 | 7 968 |
| Long-term debt | 635 | 1 891 | 1 635 | 1 380 | 1 124 | 868 | 613 | 441 | 285 | 130 | 0 | 0 | 0 | 0 | 171 | 64 | 19 |
| Short-term debt | 4 300 | 6 681 | 6 479 | 6 744 | 8 829 | 8 704 | 7 697 | 7 491 | 7 021 | 7 085 | 7 642 | 9 878 | 4 153 | 4 815 | 28 437 | 5 167 | 3 122 |
| Total debt | 4 935 | 8 572 | 8 114 | 8 124 | 9 953 | 9 572 | 8 310 | 7 932 | 7 306 | 7 215 | 7 642 | 9 878 | 4 153 | 4 815 | 28 608 | 5 230 | 3 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Deputy Member | Deputy Member | 2019 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Odd Harald Nilsen | Deputy Member | 0 companies |
| Sami Hajzeri | Chief Executive Officer | 0 companies |
| Tor Einar Svendsen | Chairman | 0 companies |
| Gitte Hoff | Board of Directors | 0 companies |
| Wenche Tråsdahl | Board of Directors | 0 companies |