| Revenue | NOK 120M | -4% |
| EBITDA | NOK 3,6M | -60% |
| Net profit | NOK 2,3M | -59% |
| Total assets | NOK 40,1M | +8% |
| Equity | NOK 12,7M | +23% |
| Employees | 97 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 273 | 152 295 | 233 291 | 128 721 | 159 632 | 143 794 | 119 612 | 115 175 | 99 207 | 75 106 | 82 605 | 79 459 | 82 115 | 89 102 | 111 817 | 124 933 | 119 951 |
| Staff expenses | −53 810 | −54 561 | −67 869 | −64 839 | −76 550 | −76 383 | −64 331 | −61 989 | −54 551 | −42 127 | −44 307 | −41 841 | −42 109 | −46 332 | −51 902 | −59 983 | −62 914 |
| EBITDA | 6 791 | 10 316 | 16 082 | −1 305 | −396 | −3 567 | 2 447 | 4 276 | −4 665 | 301 | 3 434 | 3 534 | 151 | 1 916 | 4 753 | 9 014 | 3 569 |
| Depreciation & amort. | −1 369 | −1 112 | −1 533 | −1 880 | −4 053 | −2 512 | −2 421 | −2 258 | −1 753 | −379 | −192 | −553 | −672 | −728 | −604 | −1 656 | −1 496 |
| EBIT | 5 421 | 9 204 | 14 549 | −3 185 | −4 449 | −6 079 | 26 | 2 018 | −6 418 | −79 | 3 243 | 2 981 | −521 | 1 187 | 4 149 | 7 358 | 2 073 |
| Net financials | −34 | 387 | 938 | −2 236 | −578 | −634 | −819 | −887 | −1 114 | −218 | −245 | −40 | −31 | −102 | −173 | −71 | 801 |
| Profit before tax | 5 388 | 9 591 | 15 487 | −5 421 | −5 027 | −6 713 | −793 | 1 131 | −7 531 | −296 | 2 997 | 2 940 | −552 | 1 085 | 3 975 | 7 287 | 2 874 |
| Tax | 1 624 | 2 734 | 4 401 | −757 | −1 151 | −1 612 | 187 | 430 | −1 527 | 51 | 785 | 680 | −87 | 274 | 911 | 1 651 | 540 |
| Net profit | 3 764 | 6 858 | 11 087 | −4 664 | −3 876 | −5 101 | −979 | 701 | −6 005 | −347 | 2 213 | 2 260 | −466 | 811 | 3 064 | 5 636 | 2 334 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66 274 | 77 204 | 113 448 | 52 706 | 51 313 | 39 942 | 33 495 | 28 797 | 29 795 | 28 483 | 20 823 | 20 747 | 19 475 | 24 341 | 32 163 | 37 089 | 40 072 |
| Equity | 8 596 | 10 915 | 11 584 | 5 321 | 7 943 | 3 614 | 2 635 | 3 336 | 1 464 | 2 924 | 5 136 | 7 397 | 6 931 | 7 743 | 7 699 | 10 335 | 12 669 |
| Long-term debt | −994 | −887 | −1 853 | −1 170 | 3 988 | 1 162 | 1 351 | 663 | 108 | 0 | 0 | 0 | 0 | 833 | 650 | 1 731 | 1 298 |
| Short-term debt | 56 685 | 63 777 | 98 426 | 41 116 | 38 247 | 34 794 | 29 394 | 24 798 | 28 223 | 25 559 | 15 686 | 13 350 | 12 544 | 15 765 | 23 814 | 25 024 | 26 105 |
| Total debt | 56 685 | 65 401 | 100 011 | 46 216 | 42 235 | 35 956 | 30 745 | 25 461 | 28 331 | 25 559 | 15 686 | 13 350 | 12 544 | 16 598 | 24 464 | 26 755 | 27 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Deputy Member | Deputy Member | 2023 | — | — |
RØ Deputy Member | Deputy Member | 2025 | — | — |
PM Deputy Member | Deputy Member | 2026 | — | — |
BO Deputy Member | Deputy Member | 2025 | — | — |
KS Deputy Member | Deputy Member | 2026 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SJ Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nimbus As | Company | 50.0% | 50.0% | 2024 |
Våg As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Martin Sandven | Deputy Member | 0 companies |
| Roger Øien | Deputy Member | 0 companies |
| Petter Mordal Vågsæter | Deputy Member | 0 companies |
| Bernt Ove Vågsæter | Deputy Member | 0 companies |
| Karina Svenning | Deputy Member | 0 companies |
| Joar Indergård | Chief Executive Officer | 0 companies |
| Svein Joar Øien | Deputy Member | 0 companies |
| Per Olav Myrstad | Chairman | 0 companies |
| Svein Inge Olsen | Board of Directors | 0 companies |
| Trond Stokke | Board of Directors | 0 companies |
| Fredrik Bolli Nilsen | Board of Directors | 0 companies |