| Revenue | NOK 40,2M | +15% |
| EBITDA | NOK -1,7M | +35% |
| Net profit | NOK -25K | +99% |
| Total assets | NOK 20,6M | -6% |
| Equity | NOK 1,4M | -63% |
| Employees | 35 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 611 | 7 072 | 8 045 | 9 403 | 10 351 | 11 158 | 13 144 | 17 745 | 16 046 | 18 220 | 19 294 | 21 971 | 23 446 | 29 159 | 31 596 | 34 822 | 40 197 |
| Staff expenses | −2 398 | −3 084 | −4 535 | −5 172 | −6 333 | −7 221 | −7 885 | −8 725 | −10 222 | −11 883 | −12 624 | −15 058 | −15 453 | −19 951 | −24 075 | −28 430 | −30 348 |
| EBITDA | 1 661 | 1 640 | 916 | 523 | 269 | −114 | −92 | 2 939 | −237 | 918 | 931 | −589 | 383 | 1 911 | −916 | −2 694 | −1 749 |
| Depreciation & amort. | −13 | −19 | −61 | −65 | −77 | −26 | −21 | −20 | −0 | −0 | −0 | −19 | −51 | −102 | −171 | −149 | −117 |
| EBIT | 1 648 | 1 621 | 855 | 457 | 192 | −140 | −114 | 2 919 | −237 | 918 | 931 | −608 | 332 | 1 810 | −1 087 | −2 842 | −1 865 |
| Net financials | 16 | 23 | 85 | 99 | 61 | 296 | 438 | 232 | −21 | −44 | 71 | 223 | 132 | 104 | 518 | 741 | 1 840 |
| Profit before tax | 1 664 | 1 644 | 940 | 557 | 253 | 156 | 324 | 3 151 | −258 | 874 | 1 002 | −384 | 465 | 1 914 | −568 | −2 102 | −25 |
| Tax | 585 | 103 | 123 | −6 | −116 | 53 | −149 | 491 | −1 | −0 | −0 | −0 | −0 | 33 | −33 | −0 | −0 |
| Net profit | 1 079 | 1 540 | 817 | 563 | 369 | 103 | 473 | 2 661 | −257 | 874 | 1 002 | −384 | 465 | 1 881 | −535 | −2 102 | −25 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 687 | 4 184 | 4 840 | 4 702 | 5 391 | 4 013 | 5 721 | 10 855 | 8 287 | 8 794 | 11 480 | 10 567 | 12 112 | 21 974 | 21 093 | 21 936 | 20 589 |
| Equity | 1 797 | 2 837 | 2 654 | 3 217 | 1 586 | 1 689 | 2 162 | 2 822 | 2 565 | 3 439 | 4 440 | 4 056 | 4 521 | 6 401 | 5 866 | 3 764 | 1 409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 890 | 1 347 | 2 186 | 1 485 | 3 805 | 2 325 | 3 559 | 8 032 | 5 723 | 5 355 | 7 039 | 6 511 | 7 592 | 15 573 | 15 227 | 18 171 | 19 181 |
| Total debt | 1 890 | 1 347 | 2 186 | 1 485 | 3 805 | 2 325 | 3 559 | 8 033 | 5 723 | 5 355 | 7 039 | 6 511 | 7 592 | 15 573 | 15 227 | 18 171 | 19 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eloy As | Company | 97.0% | 97.0% | 2024 |
| Individual | 3.0% | 3.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maria-Louise Reijnow Rygg | Chief Executive Officer | 0 companies |
| Erik Fritz Loy | Chairman | 0 companies |
| William Francis Dobie | Chairman | 0 companies |
| Tore Røysheim | Board of Directors | 0 companies |