| Revenue | NOK 28,3M | +26% |
| EBITDA | NOK 1,2M | +124% |
| Net profit | NOK -2,4M | +64% |
| Total assets | NOK 41,5M | +12% |
| Equity | NOK 19,1M | +43% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 907 | 4 450 | 4 216 | 5 213 | 6 474 | 9 017 | 8 719 | 10 061 | 10 019 | 8 553 | 10 816 | 15 061 | 10 664 | 14 801 | 20 649 | 22 404 | 28 281 |
| Staff expenses | −1 176 | −1 503 | −2 211 | −2 264 | −2 302 | −3 508 | −4 242 | −4 559 | −5 447 | −6 327 | −6 682 | −5 440 | −6 619 | −7 098 | −12 037 | −14 284 | −13 165 |
| EBITDA | 24 | 109 | −34 | 42 | 914 | 905 | 615 | 353 | −679 | −2 860 | −3 877 | −2 712 | −1 197 | 1 137 | −3 602 | −4 993 | 1 185 |
| Depreciation & amort. | −119 | −128 | −112 | −65 | −74 | −43 | −72 | −107 | −124 | −200 | −232 | −276 | −647 | −1 073 | −1 607 | −2 343 | −2 599 |
| EBIT | −96 | −20 | −147 | −23 | 840 | 862 | 543 | 246 | −803 | −3 060 | −4 110 | −2 988 | −1 843 | 64 | −5 209 | −7 337 | −1 414 |
| Net financials | −78 | −55 | −74 | −106 | −115 | −81 | −60 | −63 | −37 | −161 | −250 | −715 | −1 224 | −876 | −857 | −1 270 | −1 707 |
| Profit before tax | −174 | −75 | −221 | −129 | 725 | 780 | 482 | 183 | −841 | −3 222 | −4 359 | −3 703 | −3 068 | −812 | −6 066 | −8 607 | −3 121 |
| Tax | −0 | −52 | −134 | −35 | 221 | 215 | 66 | 49 | −209 | −732 | −918 | −808 | −673 | −171 | −1 331 | −1 889 | −684 |
| Net profit | −174 | −23 | −87 | −95 | 504 | 566 | 417 | 134 | −631 | −2 490 | −3 441 | −2 895 | −2 395 | −642 | −4 735 | −6 717 | −2 438 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 249 | 2 362 | 2 033 | 2 832 | 3 245 | 4 856 | 4 456 | 4 913 | 5 563 | 3 628 | 5 860 | 18 889 | 17 762 | 29 728 | 40 203 | 37 093 | 41 509 |
| Equity | 654 | 632 | 545 | 450 | 1 440 | 1 800 | 2 217 | 2 351 | 1 720 | −770 | −832 | −3 727 | −663 | 12 569 | 20 035 | 13 318 | 19 088 |
| Long-term debt | 897 | 810 | 1 051 | 1 366 | 1 072 | 744 | 1 114 | 884 | 1 859 | 2 313 | 3 954 | 13 572 | 16 011 | 15 337 | 13 907 | 17 613 | 18 877 |
| Short-term debt | 697 | 921 | 438 | 1 016 | 733 | 2 311 | 1 126 | 1 679 | 1 985 | 2 084 | 2 737 | 9 044 | 2 415 | 1 822 | 6 262 | 6 162 | 3 543 |
| Total debt | 1 594 | 1 731 | 1 489 | 2 382 | 1 805 | 3 055 | 2 239 | 2 562 | 3 844 | 4 398 | 6 692 | 22 616 | 18 426 | 17 159 | 20 168 | 23 775 | 22 420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Multi-Trade As | Company | 13.5% | 13.5% | 2022 |
| Individual | 11.6% | 11.6% | 2022 | |
| Individual | 10.5% | 10.5% | 2022 | |
Svorka Energi As | Company | 9.9% | 9.9% | 2022 |
| Individual | 8.9% | 8.9% | 2022 | |
Bølgen Invest As | Company | 5.4% | 5.4% | 2022 |
Ingar Holding As | Company | 4.2% | 4.2% | 2022 |
| Individual | 4.1% | 4.1% | 2022 | |
Fan Wing Investment As | Company | 2.3% | 2.3% | 2022 |
Atr Holding As | Company | 2.1% | 2.1% | 2022 |
| Individual | 2.1% | 2.1% | 2022 | |
Larris As | Company | 2.1% | 2.1% | 2022 |
Atlas Invest As | Company | 1.9% | 1.9% | 2022 |
Berg Invest Holding As | Company | 1.9% | 1.9% | 2022 |
Bojapeople As | Company | 1.7% | 1.7% | 2022 |
Tramonto As | Company | 1.4% | 1.4% | 2022 |
Benilla As | Company | 1.4% | 1.4% | 2022 |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.0% | 1.0% | 2022 | |
Calypso Invest As | Company | 1.0% | 1.0% | 2022 |
Bergan As | Company | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ingar Fredriksen | Chief Executive Officer | 0 companies |
| Alf Egil Bogen | Board of Directors | 0 companies |
| Håkon Solvik | Board of Directors | 0 companies |
| Bente Krangnes Edvardsen | Board of Directors | 0 companies |