| Revenue | NOK 957,3M | +33% |
| EBITDA | NOK 322,9M | +49% |
| Net profit | NOK 443M | +43% |
| Total assets | NOK 2,2B | +1% |
| Equity | NOK 246M | +105% |
| Employees | 150 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 718 | 57 055 | 41 136 | 67 545 | 69 805 | 50 408 | 61 832 | 130 946 | 115 212 | 191 472 | 183 472 | 220 013 | 277 674 | 451 224 | 672 376 | 721 912 | 957 264 |
| Staff expenses | −41 148 | −21 122 | −15 159 | −21 571 | −25 208 | −20 405 | −17 304 | −28 712 | −34 165 | −47 154 | −47 440 | −59 420 | −89 282 | −114 323 | −133 006 | −161 636 | −175 128 |
| EBITDA | −7 873 | −15 633 | −464 | 4 268 | 2 464 | 1 734 | 2 959 | 3 549 | 9 926 | 22 732 | 9 493 | 21 771 | 34 610 | −24 579 | 188 250 | 216 951 | 322 908 |
| Depreciation & amort. | −1 724 | −1 785 | −1 194 | −800 | −605 | −550 | −1 933 | −2 438 | −2 555 | −1 266 | −1 366 | −2 816 | −3 687 | −3 698 | −8 049 | −5 738 | −12 214 |
| EBIT | −9 597 | −17 418 | −1 658 | 3 468 | 1 859 | 1 184 | 1 026 | 1 111 | 7 371 | 21 466 | 8 127 | 18 955 | 30 923 | −28 277 | 180 201 | 211 213 | 310 694 |
| Net financials | 177 | −1 684 | 2 454 | −697 | 1 708 | 8 | 2 044 | 12 726 | 17 571 | 25 953 | 19 826 | 35 354 | 46 951 | 165 366 | 307 471 | 153 278 | 223 245 |
| Profit before tax | −9 421 | −15 631 | 796 | 2 770 | 3 567 | 1 191 | 3 070 | 13 837 | 24 942 | 47 418 | 27 953 | 54 308 | 77 874 | 137 089 | 487 672 | 364 491 | 533 939 |
| Tax | −1 744 | −4 280 | −579 | 777 | 386 | 395 | −267 | −229 | 2 352 | 3 474 | 2 508 | 4 645 | 6 264 | 20 168 | 59 504 | 54 488 | 90 988 |
| Net profit | −7 677 | 4 158 | 1 375 | 1 993 | 3 181 | 796 | 3 337 | 14 067 | 22 590 | 43 944 | 25 444 | 49 664 | 71 610 | 116 921 | 428 168 | 310 004 | 442 951 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64 777 | 25 568 | 20 934 | 27 211 | 21 974 | 19 231 | 35 421 | 50 350 | 82 576 | 180 096 | 217 156 | 335 838 | 504 116 | 1 815 632 | 2 427 957 | 2 148 465 | 2 167 887 |
| Equity | −7 759 | −3 257 | −3 369 | −1 376 | 1 804 | 2 529 | 5 873 | 14 990 | 30 106 | 60 051 | 77 705 | 116 772 | 157 091 | 118 934 | 111 860 | 120 100 | 245 993 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 172 | 10 000 | 10 000 | 15 798 | 18 779 | 44 023 | 21 546 | 2 163 | 249 | 1 014 055 | 1 153 147 | 1 342 279 | 1 074 552 |
| Short-term debt | 56 665 | 24 565 | 9 272 | 13 917 | 8 998 | 6 702 | 19 548 | 19 562 | 33 691 | 76 023 | 117 572 | 216 903 | 346 376 | 682 499 | 1 162 950 | 686 086 | 847 342 |
| Total debt | 72 536 | 28 825 | 24 303 | 28 587 | 20 170 | 16 702 | 29 548 | 35 360 | 52 470 | 120 045 | 139 119 | 219 066 | 346 625 | 1 696 554 | 2 316 097 | 2 028 365 | 1 921 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Element Logic Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ankush Malhotra | Chief Executive Officer | 0 companies |
| Jannicke Aschjem Syrdalen | Board of Directors | 0 companies |
| Dag-Adler Blakseth | Chairman | 0 companies |
| Jo Olav Lunder | Chairman | 0 companies |
| Linda Renate Pedersen | Board of Directors | 0 companies |
| Grethe Kristin Moen | Board of Directors | 0 companies |
| Knut Ansten | Board of Directors | 0 companies |
| Fredrik Haavind | Chairman | 0 companies |
| Eir Bjordal Bjørkly | Board of Directors | 0 companies |