| Revenue | NOK 162,4M | -3% |
| EBITDA | NOK 6M | -63% |
| Net profit | NOK 4,1M | -61% |
| Total assets | NOK 131,4M | +70% |
| Equity | NOK 39,1M | +12% |
| Employees | 81 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 45 490 | 58 156 | 57 080 | 63 780 | 76 176 | 81 080 | 86 252 | 92 212 | 98 114 | 101 134 | 116 993 | 123 698 | 123 817 | 132 738 | 140 414 | 167 787 | 162 386 |
| Staff expenses | −0 | −24 032 | −29 513 | −30 297 | −33 761 | −42 426 | −43 399 | −48 362 | −52 460 | −58 119 | −77 496 | −82 192 | −87 943 | −88 307 | −91 146 | −103 966 | −115 726 | −113 717 |
| EBITDA | 0 | 4 576 | 4 477 | 5 163 | 5 987 | 5 151 | 5 625 | 5 092 | 5 896 | 9 393 | 2 068 | 9 073 | 7 683 | 9 397 | 12 163 | 2 551 | 16 012 | 5 974 |
| Depreciation & amort. | −0 | −331 | −784 | −773 | −889 | −922 | −1 122 | −955 | −1 159 | −1 317 | −1 689 | −2 377 | −2 653 | −3 121 | −3 788 | −2 352 | −2 593 | −2 745 |
| EBIT | 0 | 4 245 | 3 693 | 4 390 | 5 098 | 4 229 | 4 503 | 4 137 | 4 737 | 8 076 | 379 | 6 696 | 5 029 | 6 276 | 8 375 | 199 | 13 419 | 3 229 |
| Net financials | 0 | 83 | 211 | 407 | 181 | 168 | 170 | −217 | 37 | −864 | 81 | −204 | 273 | 38 | 18 | −113 | 571 | 1 349 |
| Profit before tax | 0 | 4 328 | 3 904 | 4 797 | 5 278 | 4 397 | 4 673 | 3 920 | 4 774 | 7 212 | 460 | 6 492 | 5 303 | 6 314 | 8 392 | 85 | 13 990 | 4 579 |
| Tax | −0 | 1 271 | 986 | 1 238 | 1 561 | 1 296 | 1 634 | 1 049 | 1 275 | 1 786 | 194 | 1 732 | 1 299 | 1 594 | 2 048 | −0 | 3 577 | 512 |
| Net profit | 0 | 3 057 | 2 918 | 3 558 | 3 717 | 3 100 | 3 039 | 2 871 | 3 499 | 5 426 | 266 | 4 760 | 4 004 | 4 720 | 6 345 | 85 | 10 413 | 4 067 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 17 302 | 18 011 | 20 373 | 24 233 | 27 677 | 32 236 | 34 945 | 35 645 | 44 190 | 43 826 | 51 687 | 47 675 | 53 665 | 58 529 | 63 312 | 77 387 | 131 369 |
| Equity | — | 6 803 | 7 106 | 8 127 | 9 076 | 9 976 | 10 792 | 11 430 | 12 298 | 13 729 | 16 083 | 18 596 | 22 539 | 22 907 | 29 252 | 24 647 | 35 060 | 39 126 |
| Long-term debt | 0 | 0 | 43 | 0 | 0 | 1 950 | 1 750 | 1 851 | 0 | 0 | 4 275 | 3 375 | 0 | 0 | 0 | 0 | 0 | 47 375 |
| Short-term debt | 0 | 10 499 | 10 862 | 3 985 | 4 597 | 15 751 | 19 694 | 21 665 | 23 348 | 30 461 | 23 468 | 29 716 | 25 137 | 30 758 | 29 278 | 38 665 | 42 327 | 44 868 |
| Total debt | 0 | 10 499 | 10 905 | 12 246 | 15 157 | 17 701 | 21 444 | 23 516 | 23 348 | 30 461 | 27 743 | 33 091 | 25 137 | 30 758 | 29 278 | 38 665 | 42 327 | 92 243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Deputy Member | Deputy Member | 2021 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MN Deputy Member | Deputy Member | 2021 | — | — |
IK Deputy Member | Deputy Member | 2023 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Exsitec Ab | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Petter Sunde | Deputy Member | 0 companies |
| Arve Inge Hoggen | Chief Executive Officer | 0 companies |
| Merete Nilsen | Deputy Member | 0 companies |
| Imranedin Kheirhua | Deputy Member | 0 companies |
| Asle Sjørbotten | Chief Executive Officer | 0 companies |
| Anders Ranum Nordahl | Chief Executive Officer | 0 companies |
| Carl Christian Boldt | Board of Directors | 0 companies |
| Stuti Lakshmi Malhotra-Gunro | Board of Directors | 0 companies |
| Per Ludwig Dahl | Board of Directors | 0 companies |
| Johan Olof Kallblad | Chairman | 0 companies |
| Anna Elsie Erika Gustafsson | Board of Directors | 0 companies |
| Kathrine Hvalstad Løken | Board of Directors | 0 companies |
| Erlend Sogn | Board of Directors | 0 companies |
| Carl Magnus Bengt Sewerin | Board of Directors | 0 companies |
| Elin Risberg | Board of Directors | 0 companies |
| Eric Scott Pascual | Board of Directors | 0 companies |
| Henrik Heggen | Board of Directors | 0 companies |