| Revenue | NOK 16,7M | -38% |
| EBITDA | NOK -6,5M | -866% |
| Net profit | NOK -6,7M | -4844% |
| Total assets | NOK 20,9M | +30% |
| Equity | NOK 2,1M | -77% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 31 664 | 31 230 | 30 022 | 26 832 | 16 742 |
| Staff expenses | −6 361 | −6 672 | −6 049 | −5 314 | −5 517 |
| EBITDA | 5 259 | 349 | 1 032 | 846 | −6 483 |
| Depreciation & amort. | −348 | −444 | −459 | −506 | −529 |
| EBIT | 4 912 | −95 | 573 | 341 | −7 012 |
| Net financials | −35 | −116 | −130 | −155 | −220 |
| Profit before tax | 4 877 | −211 | 444 | 185 | −7 232 |
| Tax | 1 078 | −46 | 98 | 43 | −488 |
| Net profit | 3 799 | −165 | 346 | 142 | −6 744 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17 155 | 20 006 | 14 813 | 16 107 | 20 925 |
| Equity | 6 920 | 9 432 | 8 662 | 8 804 | 2 060 |
| Long-term debt | 918 | 2 649 | 2 231 | 488 | 12 104 |
| Short-term debt | 9 317 | 7 925 | 3 919 | 6 815 | 6 762 |
| Total debt | 10 235 | 10 574 | 6 151 | 7 302 | 18 865 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PM Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (3) | ||
PO Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
TE Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
PS Chief Executive Officer | Chief Executive Officer | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Olav Bjerkli | Chief Executive Officer | 0 companies |
| Torgeir Evjen | Chief Executive Officer | 0 companies |
| Per Morten Bjerkli | Chief Executive Officer | 0 companies |
| Palmer Steinar Bjerkli | Chief Executive Officer | 0 companies |
| Steinar Marius Bjerkli | Board of Directors | 0 companies |
| Petter Bjerkli | Board of Directors | 0 companies |
| Siv Janne Bjerkli | Board of Directors | 0 companies |
| Morten Einarsen | Board of Directors | 0 companies |