| Revenue | NOK 57,3M | +27% |
| EBITDA | NOK 4,3M | +130% |
| Net profit | NOK -3,6M | +82% |
| Total assets | NOK 111,4M | +20% |
| Equity | NOK 74,6M | +32% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 678 | 34 447 | 24 530 | 43 036 | 30 022 | 7 655 | 19 325 | 27 127 | 27 562 | 24 245 | 30 348 | 34 395 | 37 259 | 50 095 | 45 090 | 57 303 |
| Staff expenses | −6 678 | −11 250 | −14 521 | −15 281 | −13 732 | −10 366 | −11 100 | −9 445 | −6 327 | −11 289 | −14 000 | −13 041 | −0 | −0 | −0 | −0 |
| EBITDA | 1 806 | 10 623 | −2 481 | 8 667 | 1 748 | −11 759 | −6 347 | 512 | 3 912 | −4 624 | −1 915 | 3 505 | −4 765 | −6 198 | −14 697 | 4 341 |
| Depreciation & amort. | −495 | −701 | −784 | −766 | −727 | −612 | −660 | −461 | −230 | −103 | −211 | −255 | −415 | −2 109 | −4 291 | −7 876 |
| EBIT | 1 310 | 9 922 | −3 265 | 7 901 | 1 021 | −12 371 | −7 007 | 51 | 3 682 | −4 727 | −2 127 | 3 250 | −5 180 | −8 308 | −18 988 | −3 535 |
| Net financials | 347 | −1 660 | −1 880 | −94 | −445 | 114 | −573 | −46 | −1 506 | 542 | −303 | −67 | −142 | 686 | −728 | −49 |
| Profit before tax | 1 657 | 8 261 | −5 145 | 7 808 | 576 | −12 257 | −7 580 | 6 | 2 176 | −4 185 | −2 429 | 3 183 | −5 322 | −7 622 | −19 717 | −3 584 |
| Tax | 265 | 2 089 | −1 739 | 1 865 | −117 | −3 561 | −2 313 | 295 | 429 | −975 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 392 | 6 172 | −3 406 | 5 943 | 693 | −8 696 | −5 267 | −289 | 1 748 | −3 210 | −2 429 | 3 183 | −5 322 | −7 622 | −19 717 | −3 584 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 567 | 25 474 | 31 621 | 39 671 | 19 359 | 13 342 | 15 406 | 39 457 | 27 099 | 12 095 | 14 978 | 30 411 | 84 476 | 96 458 | 92 550 | 111 388 |
| Equity | 10 235 | 12 818 | 9 803 | 15 103 | 13 396 | 4 700 | −567 | 253 | 2 001 | 2 886 | 2 167 | 9 822 | 57 653 | 64 243 | 56 586 | 74 636 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 948 | 7 232 | 11 912 | 10 373 | 9 912 | 9 607 | 17 647 |
| Short-term debt | 5 332 | 12 656 | 21 819 | 24 568 | 5 962 | 8 642 | 15 973 | 39 203 | 25 098 | 4 260 | 5 580 | 8 677 | 16 450 | 22 303 | 26 358 | 19 104 |
| Total debt | 5 332 | 12 656 | 21 819 | 24 568 | 5 962 | 8 642 | 15 973 | 39 203 | 25 098 | 9 209 | 12 811 | 20 589 | 26 823 | 32 215 | 35 964 | 36 751 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norselab F I Kon As | Company | 15.6% | 15.6% | 2024 |
Songa Investments As | Company | 13.8% | 13.8% | 2024 |
Passesta As | Company | 13.2% | 13.2% | 2024 |
Bryhni.Com As | Company | 9.5% | 9.5% | 2024 |
Mp Pensjon Pk | Company | 6.3% | 6.3% | 2024 |
Vallenus As | Company | 6.1% | 6.1% | 2024 |
Navartech As | Company | 5.7% | 5.7% | 2024 |
Alden As | Company | 5.1% | 5.1% | 2024 |
Per Gunnar Kjeldsberg Invest As | Company | 3.7% | 3.7% | 2024 |
Noma Vekst I As | Company | 2.0% | 2.0% | 2024 |
Arepo As | Company | 1.9% | 1.9% | 2024 |
Nistro Logica As | Company | 1.8% | 1.8% | 2024 |
Kolnes Cybernetic Consulting As | Company | 1.6% | 1.6% | 2024 |
| Individual | 1.2% | 1.2% | 2024 | |
Grønbech Consulting As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Martin Thomas Magnusson | Chief Executive Officer | 0 companies |
| Nina Bøyum | Chief Executive Officer | 0 companies |
| Glenn Benny Zelow Walløe | Chief Executive Officer | 0 companies |
| John Rune Fjeldstad | Board of Directors | 0 companies |
| Egil Sverre Eide | Board of Directors | 0 companies |
| Aksel Lund Svindal | Board of Directors | 0 companies |
| Haakon Bryhni | Board of Directors | 0 companies |
| Stig Oluf Nyvold | Board of Directors | 0 companies |
| Tore Engebretsen | Chairman | 0 companies |