| Revenue | NOK 31M | -34% |
| EBITDA | NOK -1,1M | -158% |
| Net profit | NOK -990K | -169% |
| Total assets | NOK 11,5M | -16% |
| Equity | NOK 3,5M | -9% |
| Employees | 30 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 11 322 | 12 856 | 0 | 17 436 | 17 376 | 25 341 | 28 558 | 38 823 | 42 623 | 45 554 | 42 941 | 36 170 | 39 371 | 36 355 | 34 942 | 47 352 | 31 031 |
| Staff expenses | −0 | −3 974 | −4 571 | −0 | −7 010 | −7 255 | −9 215 | −11 959 | −15 191 | −18 426 | −23 946 | −22 132 | −19 808 | −19 158 | −19 331 | −19 183 | −20 512 | −18 551 |
| EBITDA | 0 | 1 094 | 1 650 | 0 | 2 028 | 1 421 | 2 970 | 2 854 | 5 432 | 3 855 | −1 081 | 1 739 | 2 137 | 1 591 | 1 747 | 1 666 | 1 857 | −1 069 |
| Depreciation & amort. | −0 | −70 | −59 | −0 | −52 | −288 | −78 | −265 | −248 | −376 | −203 | −134 | −119 | −106 | −144 | −165 | −187 | −197 |
| EBIT | 0 | 1 024 | 1 591 | 0 | 1 976 | 1 134 | 2 892 | 2 590 | 5 185 | 3 479 | −1 284 | 1 604 | 2 018 | 1 485 | 1 603 | 1 501 | 1 670 | −1 266 |
| Net financials | 0 | −10 | 6 | 0 | 21 | −25 | −17 | 62 | 174 | 220 | 139 | 41 | 0 | 27 | 9 | 12 | 162 | 37 |
| Profit before tax | 0 | 1 014 | 1 597 | 0 | 1 996 | 1 109 | 2 875 | 2 651 | 5 358 | 3 700 | −1 146 | 1 645 | 2 018 | 1 513 | 1 612 | 1 514 | 1 832 | −1 229 |
| Tax | −0 | 285 | 450 | −0 | 602 | 318 | 826 | 740 | 1 449 | 919 | −281 | 372 | 458 | 341 | 362 | 337 | 404 | −239 |
| Net profit | 0 | 729 | 1 147 | 0 | 1 394 | 790 | 2 049 | 1 912 | 3 909 | 2 781 | −865 | 1 273 | 1 560 | 1 172 | 1 250 | 1 177 | 1 427 | −990 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 233 | 4 453 | — | 7 985 | 6 724 | 9 635 | 12 394 | 14 727 | 15 164 | 14 265 | 12 612 | 11 622 | 13 347 | 14 329 | 16 191 | 13 642 | 11 520 |
| Equity | — | 1 079 | 847 | — | 1 716 | 2 106 | 2 555 | 3 467 | 7 376 | 7 657 | 4 792 | 4 243 | 5 803 | 5 754 | 5 704 | 5 581 | 3 836 | 3 503 |
| Long-term debt | 0 | 0 | 0 | 0 | 960 | 864 | 437 | 603 | 324 | 688 | 346 | 412 | 546 | 592 | 478 | 815 | 489 | 0 |
| Short-term debt | 0 | 2 152 | 3 606 | 0 | 5 309 | 3 754 | 6 643 | 8 325 | 7 027 | 6 819 | 9 127 | 7 957 | 5 273 | 7 000 | 8 147 | 9 795 | 9 317 | 8 017 |
| Total debt | 0 | 2 154 | 3 606 | 0 | 6 269 | 4 618 | 7 080 | 8 927 | 7 351 | 7 507 | 9 473 | 8 369 | 5 819 | 7 592 | 8 625 | 10 611 | 9 807 | 8 017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SE Deputy Member | Deputy Member | 2025 | — | — |
IH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MA Deputy Member | Deputy Member | 2020 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tog As | Company | 72.0% | 72.0% | 2024 |
Cato Jensen As | Company | 10.0% | 10.0% | 2024 |
Sinus Bodø As | Company | 9.0% | 9.0% | 2023 |
Jan Robert Ovesen As | Company | 8.0% | 8.0% | 2024 |
| Individual | 6.0% | 6.0% | 2024 | |
Emsa Invest As | Company | 2.0% | 2.0% | 2024 |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vermund Storheil | Chief Executive Officer | 0 companies |
| Skjalg Eide | Deputy Member | 0 companies |
| Ida Heggen Magnussen | Chief Executive Officer | 0 companies |
| Mads Antonsen | Deputy Member | 0 companies |
| Grete Bang Ingebrigtsen | Chief Executive Officer | 0 companies |
| Morten Guttormsen | Board of Directors | 0 companies |
| Thorleif Haug | Chairman | 0 companies |
| Frank Jostein Zobel | Board of Directors | 0 companies |
| Odd Emil Ingebrigtsen | Chairman | 0 companies |
| Siri Ann Kristiansen | Board of Directors | 0 companies |
| Tom Harald Antonsen | Board of Directors | 0 companies |
| Steinar Henning Vaag | Chairman | 0 companies |
| Cato Jensen | Board of Directors | 0 companies |
| Kjerstin Tollefsrød | Board of Directors | 0 companies |
| Harald Georg Løvstad | Board of Directors | 0 companies |