| Revenue | NOK 141,8M | +15% |
| EBITDA | NOK -6,4M | -418% |
| Net profit | NOK -6,2M | -830% |
| Total assets | NOK 72,7M | +43% |
| Equity | NOK 9M | -30% |
| Employees | 48 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 859 | 8 322 | 8 555 | 10 288 | 12 520 | 18 128 | 21 120 | 24 223 | 28 508 | 35 672 | 63 038 | 61 205 | 78 164 | 90 473 | 120 868 | 123 844 | 141 803 |
| Staff expenses | −3 727 | −4 094 | −4 483 | −5 119 | −6 291 | −9 856 | −10 246 | −10 835 | −12 892 | −17 026 | −6 035 | −7 789 | −8 332 | −23 929 | −35 374 | −38 325 | −48 107 |
| EBITDA | 249 | 579 | 87 | 1 637 | 1 639 | 2 483 | 979 | 2 102 | 626 | 2 190 | −167 | 83 | 411 | 1 880 | −8 940 | 2 017 | −6 417 |
| Depreciation & amort. | −33 | −31 | −51 | −86 | −111 | −153 | −217 | −280 | −539 | −682 | −119 | −355 | −362 | −773 | −828 | −928 | −1 309 |
| EBIT | 216 | 548 | 36 | 1 551 | 1 528 | 2 331 | 762 | 1 822 | 87 | 1 508 | −286 | −272 | 49 | 1 107 | −9 768 | 1 088 | −7 726 |
| Net financials | 9 | −3 | −23 | 14 | 18 | 51 | 54 | 2 | −55 | −146 | 779 | 323 | −233 | 43 | 12 155 | −33 | −236 |
| Profit before tax | 225 | 545 | 13 | 1 565 | 1 545 | 2 381 | 816 | 1 825 | 32 | 1 363 | 493 | 52 | −184 | 1 150 | 2 387 | 1 055 | −7 962 |
| Tax | −0 | −0 | −0 | 273 | 288 | 503 | 87 | 523 | 1 | 346 | −18 | 37 | 16 | 264 | −2 214 | 208 | −1 777 |
| Net profit | 225 | 545 | 13 | 1 292 | 1 257 | 1 878 | 729 | 1 301 | 31 | 1 017 | 512 | 15 | −201 | 886 | 4 601 | 847 | −6 185 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 010 | 2 154 | 2 358 | 3 402 | 3 805 | 6 068 | 6 595 | 8 755 | 9 631 | 11 204 | 20 172 | 14 457 | 24 094 | 22 322 | 48 113 | 50 990 | 72 729 |
| Equity | 186 | 731 | 744 | 1 361 | 1 389 | 1 214 | 1 583 | 2 885 | 2 635 | 3 202 | 3 138 | 3 153 | 3 236 | 5 496 | 12 001 | 12 849 | 9 006 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 962 | 767 | 2 581 | 2 047 | 5 671 | 979 | 445 | 0 | 8 825 | 8 144 | 20 205 |
| Short-term debt | 824 | 1 423 | 1 614 | 2 041 | 2 415 | 4 855 | 4 051 | 5 104 | 4 415 | 5 955 | 11 363 | 10 325 | 20 414 | 16 825 | 27 287 | 29 997 | 43 517 |
| Total debt | 824 | 1 423 | 1 614 | 2 041 | 2 415 | 4 855 | 5 012 | 5 870 | 6 995 | 8 001 | 17 034 | 11 303 | 20 859 | 16 825 | 36 112 | 38 141 | 63 722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arribatec Group Asa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Sundet | Chief Executive Officer | 0 companies |
| Baard Mühlbradt | Chief Executive Officer | 0 companies |
| Per Ronny Stav | Chairman | 0 companies |
| Ole Jakob Kjølvik | Chairman | 0 companies |
| Bente Brocks | Board of Directors | 0 companies |
| Geir Johansen | Chairman | 0 companies |