| Revenue | NOK 84,2M | +6% |
| EBITDA | NOK 14,8M | -19% |
| Net profit | NOK 9,3M | -34% |
| Total assets | NOK 53,6M | +1% |
| Equity | NOK 25,9M | -3% |
| Employees | 53 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 812 | 14 526 | 19 243 | 24 519 | 29 598 | 39 647 | 41 780 | 49 432 | 49 430 | 62 190 | 70 150 | 71 581 | 66 403 | 79 276 | 84 208 |
| Staff expenses | −12 327 | −13 840 | −12 946 | −14 267 | −16 018 | −22 391 | −25 978 | −32 750 | −31 542 | −38 244 | −43 755 | −47 914 | −47 548 | −49 784 | −54 720 |
| EBITDA | 2 691 | −5 199 | 2 552 | 4 833 | 7 546 | 10 089 | 5 891 | 8 421 | 8 468 | 5 274 | 9 202 | 9 670 | −1 201 | 18 293 | 14 823 |
| Depreciation & amort. | −450 | −938 | −956 | −941 | −911 | −422 | −358 | −362 | −406 | −544 | −1 123 | −1 146 | −1 177 | −1 766 | −2 913 |
| EBIT | 2 241 | −6 137 | 1 595 | 3 892 | 6 635 | 9 667 | 5 533 | 8 060 | 8 062 | 4 730 | 8 079 | 8 524 | −2 378 | 16 526 | 11 909 |
| Net financials | 454 | −146 | −245 | −30 | 114 | 552 | −4 | 272 | 184 | 102 | 1 136 | −112 | −155 | 417 | −172 |
| Profit before tax | 2 695 | −6 283 | 1 350 | 3 862 | 6 748 | 10 218 | 5 530 | 8 332 | 8 246 | 4 832 | 9 215 | 8 413 | −2 533 | 16 944 | 11 737 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 1 933 | 1 923 | 1 010 | 2 076 | 1 951 | 223 | 2 823 | 2 462 |
| Net profit | 2 695 | −6 283 | 1 350 | 3 862 | 6 748 | 10 218 | 5 530 | 6 399 | 6 323 | 3 822 | 7 139 | 6 462 | −2 756 | 14 121 | 9 275 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 835 | 11 348 | 11 573 | 14 295 | 22 038 | 34 098 | 32 307 | 45 847 | 41 939 | 37 781 | 48 983 | 37 432 | 34 048 | 53 188 | 53 606 |
| Equity | 8 585 | 2 302 | 3 653 | 7 515 | 14 263 | 19 372 | 24 902 | 32 251 | 31 645 | 28 121 | 15 261 | 21 722 | 22 483 | 26 604 | 25 879 |
| Long-term debt | 1 674 | 1 340 | 1 005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 576 | 7 707 | 6 915 | 6 780 | 7 775 | 14 726 | 7 405 | 13 596 | 10 294 | 9 660 | 33 722 | 15 710 | 11 566 | 26 584 | 27 727 |
| Total debt | 7 249 | 9 046 | 7 921 | 6 780 | 7 775 | 14 726 | 7 405 | 13 596 | 10 294 | 9 660 | 33 722 | 15 710 | 11 566 | 26 584 | 27 727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Deputy Member | Deputy Member | 2022 | — | — |
JH Observer | Observer | 2025 | — | — |
GJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JA Deputy Member | Deputy Member | 2025 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ØK Deputy Member | Deputy Member | 2022 | — | — |
TH Deputy Member | Deputy Member | 2019 | — | — |
ES Deputy Member | Deputy Member | 2019 | — | — |
EM Deputy Member | Deputy Member | 2025 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TA Deputy Member | Deputy Member | 2023 | — | — |
JH Deputy Member | Deputy Member | 2025 | — | — |
BH Deputy Member | Deputy Member | 2019 | — | — |
ML Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Telenor Communication Ii As | Company | 45.1% | 45.1% | 2024 |
Verdane Capital Ix E Ab | Company | 11.2% | 11.2% | 2024 |
Verdane Capital Ix (E) Ab | Company | 11.2% | 11.2% | 2022 |
| Individual | 10.7% | 10.7% | 2022 | |
Verdane Capital D Ab | Company | 10.7% | 10.7% | 2024 |
| Individual | 5.3% | 5.3% | 2024 | |
List Holding As | Company | 5.3% | 5.3% | 2024 |
| Individual | 5.2% | 5.2% | 2024 | |
Gintel As | Company | 4.3% | 4.3% | 2024 |
| Individual | 3.2% | 3.2% | 2024 | |
| Individual | 2.6% | 2.6% | 2024 | |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Gjervik Børseth Paaske | Deputy Member | 0 companies |
| Johannes Høysæter | Observer | 0 companies |
| Gry Jensen | Chief Executive Officer | 0 companies |
| Jørgen Aleksander Fagervik | Deputy Member | 0 companies |
| Thomas Hernes Evensen | Chief Executive Officer | 0 companies |
| Øyvind Kvam | Deputy Member | 0 companies |
| Trond Hoseth | Deputy Member | 0 companies |
| Erlend Sognli Høyem | Deputy Member | 0 companies |
| Espen Meland | Deputy Member | 0 companies |
| Frode Magnar Thulien | Chief Executive Officer | 0 companies |
| Tore André Klæboe Tangen | Deputy Member | 0 companies |
| Jonathan Hansen | Deputy Member | 0 companies |
| Bjørn Håvard Larsen | Deputy Member | 0 companies |
| Magnar Lenes | Deputy Member | 0 companies |
| Jan Ove Fladmark | Board of Directors | 0 companies |
| Aane Morten Aanesen | Chairman | 0 companies |
| Rune Viken | Board of Directors | 0 companies |
| Jon Martin Atkinson | Board of Directors | 0 companies |
| Anja Rikter-Svendsen | Board of Directors | 0 companies |
| Georg Bock | Chairman | 0 companies |
| Erika Caroline Andersson | Board of Directors | 0 companies |
| Rolf Ola Giørtz | Board of Directors | 0 companies |
| Tom Nilsen Hvammen | Board of Directors | 0 companies |
| Christian Jebsen | Board of Directors | 0 companies |