| Revenue | NOK 57,8M | +9% |
| EBITDA | NOK 1,2M | -60% |
| Net profit | NOK 1M | -43% |
| Total assets | NOK 19,2M | -37% |
| Equity | NOK 8,6M | +0% |
| Employees | 18 | — |
| Item | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 031 | 37 990 | 33 639 | 28 010 | 35 171 | 40 593 | 49 917 | 36 556 | 52 701 | 47 826 | 50 256 | 77 581 | 53 004 | 57 833 |
| Staff expenses | −10 165 | −10 453 | −12 487 | −14 404 | −12 636 | −12 871 | −14 890 | −12 819 | −14 673 | −13 502 | −16 218 | −17 789 | −18 881 | −19 794 |
| EBITDA | 938 | 2 119 | 788 | −3 315 | 1 329 | 1 719 | 2 401 | −447 | 2 892 | 681 | 2 603 | 7 684 | 2 844 | 1 150 |
| Depreciation & amort. | −455 | −174 | −430 | −487 | −367 | −263 | −347 | −238 | −365 | −251 | −221 | −228 | −297 | −420 |
| EBIT | 482 | 1 945 | 359 | −3 802 | 962 | 1 456 | 2 054 | −685 | 2 527 | 430 | 2 382 | 7 456 | 2 547 | 730 |
| Net financials | −325 | −367 | −170 | −103 | 58 | 59 | −97 | 65 | 139 | −20 | 44 | 302 | −188 | 607 |
| Profit before tax | 158 | 1 578 | 188 | −3 905 | 1 020 | 1 515 | 1 957 | −620 | 2 666 | 410 | 2 426 | 7 758 | 2 359 | 1 338 |
| Tax | 49 | 448 | 82 | −1 067 | 305 | 363 | 453 | −143 | 591 | 92 | 535 | 1 707 | 522 | 297 |
| Net profit | 108 | 1 130 | 106 | −2 838 | 714 | 1 151 | 1 504 | −477 | 2 075 | 318 | 1 891 | 6 051 | 1 837 | 1 040 |
| Item | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 183 | 18 407 | 19 879 | 17 995 | 17 017 | 21 826 | 19 561 | 25 675 | 25 677 | 28 719 | 35 949 | 33 308 | 30 433 | 19 166 |
| Equity | 5 132 | 11 168 | 13 306 | 10 468 | 11 183 | 12 334 | 13 838 | 13 360 | 12 853 | 10 377 | 11 149 | 16 034 | 8 552 | 8 589 |
| Long-term debt | 0 | 0 | 147 | 0 | 495 | 0 | 202 | 59 | 0 | 354 | 574 | 1 952 | 0 | 143 |
| Short-term debt | 5 051 | 7 239 | 6 426 | 7 390 | 5 230 | 9 438 | 5 521 | 12 256 | 12 824 | 17 988 | 24 226 | 15 322 | 21 880 | 10 433 |
| Total debt | 5 051 | 7 239 | 6 573 | 7 390 | 5 725 | 9 438 | 5 723 | 12 315 | 12 824 | 18 342 | 24 800 | 17 274 | 21 880 | 10 577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skala Gruppen As | Company | 95.5% | 95.5% | 2024 |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Atle Bergill | Chief Executive Officer | 0 companies |
| Jørn Wold Johansen | Board of Directors | 0 companies |
| Rune Steve Hardersen | Board of Directors | 0 companies |
| Thorbjørn Vestnes Krogen | Board of Directors | 0 companies |
| Steinar Baard Spydevold | Board of Directors | 0 companies |
| Steinar Jørgensen | Board of Directors | 0 companies |
| William Milligan | Board of Directors | 0 companies |
| Øyvind Johannes Holtedahl | Chairman | 0 companies |