| Revenue | NOK 91,5M | +96% |
| EBITDA | NOK 4M | +142% |
| Net profit | NOK -13,7M | -12% |
| Total assets | NOK 168,7M | -6% |
| Equity | NOK 107,6M | -11% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 022 | 28 150 | 10 262 | 13 324 | 17 145 | 19 124 | 33 532 | 43 172 | 59 992 | 58 071 | 44 374 | 42 577 | 41 134 | 41 999 | 39 812 | 46 697 | 91 485 |
| Staff expenses | −6 018 | −7 597 | −5 969 | −6 954 | −7 828 | −8 252 | −9 228 | −0 | −11 737 | −14 365 | −15 020 | −0 | −0 | −12 692 | −13 264 | −3 556 | −0 |
| EBITDA | −14 446 | −25 453 | −8 086 | −4 553 | −7 616 | −5 997 | −244 | 5 414 | 4 329 | −11 030 | −11 527 | −16 765 | −13 066 | −9 264 | −23 526 | 1 636 | 3 957 |
| Depreciation & amort. | −3 184 | −4 089 | −6 795 | −8 009 | −8 774 | −6 785 | −10 708 | −12 007 | −13 244 | −13 749 | −42 534 | −26 044 | −13 928 | −27 856 | −10 785 | −10 512 | −15 895 |
| EBIT | −17 631 | −29 542 | −14 881 | −12 562 | −16 391 | −12 783 | −10 952 | −6 593 | −8 916 | −24 779 | −54 062 | −42 809 | −26 994 | −37 120 | −34 310 | −8 876 | −11 937 |
| Net financials | −7 151 | −6 316 | −7 858 | −10 284 | −10 320 | −10 208 | −9 277 | −7 214 | −7 758 | −6 361 | −5 633 | −6 604 | −1 739 | −1 230 | −476 | −3 365 | −1 716 |
| Profit before tax | −24 782 | −35 858 | −22 739 | −22 846 | −26 711 | −22 991 | −20 229 | −13 807 | −16 674 | −31 140 | −59 695 | −49 413 | −28 733 | −38 349 | −34 786 | −12 241 | −13 654 |
| Tax | −6 913 | −9 996 | −6 372 | −6 397 | −7 475 | −4 765 | −5 461 | 295 | −1 990 | 52 272 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −17 869 | −25 862 | −16 367 | −16 449 | −19 236 | −18 225 | −14 768 | −14 102 | −14 683 | −83 412 | −59 695 | −49 413 | −28 733 | −38 349 | −34 786 | −12 241 | −13 654 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 138 960 | 147 256 | 158 293 | 178 100 | 222 855 | 276 936 | 295 899 | 301 874 | 305 950 | 244 576 | 198 884 | 187 408 | 193 911 | 190 725 | 180 523 | 179 502 | 168 685 |
| Equity | −12 605 | −38 467 | −54 834 | −71 284 | 9 580 | −8 645 | 76 907 | 62 805 | 48 121 | 64 809 | 5 114 | −44 299 | 46 044 | 74 044 | 133 483 | 121 242 | 107 589 |
| Long-term debt | 0 | −302 | 0 | 0 | 197 091 | 256 546 | 182 474 | 203 172 | 218 295 | 140 465 | 153 155 | 185 363 | 113 230 | 94 230 | 24 418 | 48 592 | 38 710 |
| Short-term debt | 21 493 | 21 439 | 10 559 | 8 289 | 16 185 | 29 036 | 36 518 | 35 898 | 39 533 | 39 301 | 40 115 | 46 344 | 34 637 | 21 051 | 21 021 | 7 868 | 22 386 |
| Total debt | 151 566 | 185 421 | 213 128 | 249 383 | 213 275 | 285 581 | 218 992 | 239 070 | 257 829 | 179 767 | 193 270 | 231 707 | 147 867 | 115 281 | 45 439 | 56 460 | 61 096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JØ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dc Industrial Sa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Øyvind Jørgensen | Chief Executive Officer | 0 companies |
| Christophe Rodolphe Edmond Daulmerie | Chief Executive Officer | 0 companies |
| Ole Martin Otterlei | Chief Executive Officer | 0 companies |
| Sven Christoph Grossterlinden | Board of Directors | 0 companies |
| Gery J J E L P De Cloedt | Chairman | 0 companies |