| Revenue | NOK 148,1M | +4% |
| EBITDA | NOK 3,8M | -38% |
| Net profit | NOK 1,3M | -44% |
| Total assets | NOK 74,7M | +3% |
| Equity | NOK 22,4M | +6% |
| Employees | 48 | — |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 758 | 35 634 | 0 | 0 | 62 841 | 42 452 | 64 602 | 80 721 | 56 781 | 101 085 | 71 564 | 82 208 | 127 404 | 142 749 | 148 140 |
| Staff expenses | −9 003 | −10 069 | −0 | −0 | −20 196 | −13 966 | −16 046 | −18 486 | −18 000 | −21 658 | −21 152 | −21 972 | −29 228 | −32 494 | −37 778 |
| EBITDA | 2 851 | 1 205 | 0 | 0 | 1 490 | −742 | 4 590 | 7 213 | 2 118 | 9 692 | 4 462 | 4 326 | 9 216 | 6 142 | 3 826 |
| Depreciation & amort. | −290 | −318 | −0 | −0 | −350 | −410 | −391 | −332 | −329 | −281 | −414 | −567 | −748 | −888 | −856 |
| EBIT | 2 561 | 887 | 0 | 0 | 1 139 | −1 152 | 4 199 | 6 882 | 1 789 | 9 411 | 4 048 | 3 759 | 8 468 | 5 254 | 2 970 |
| Net financials | −1 461 | −5 677 | 0 | 0 | 887 | −365 | −136 | −347 | −42 | 89 | −259 | 152 | −82 | −2 249 | −1 447 |
| Profit before tax | 1 100 | −4 790 | 0 | 0 | 2 026 | −1 517 | 4 063 | 6 535 | 1 747 | 9 500 | 3 789 | 3 911 | 8 386 | 3 005 | 1 522 |
| Tax | 688 | 300 | −0 | −0 | 901 | −367 | 1 056 | 1 605 | 460 | 2 050 | 840 | 863 | 1 885 | 665 | 216 |
| Net profit | 412 | −5 090 | 0 | 0 | 1 125 | −1 150 | 3 007 | 4 930 | 1 288 | 7 450 | 2 950 | 3 048 | 6 501 | 2 340 | 1 306 |
| Item | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 634 | 16 508 | — | — | 30 824 | 19 331 | 25 383 | 27 061 | 22 856 | 36 452 | 28 841 | 35 102 | 44 267 | 72 846 | 74 683 |
| Equity | 2 681 | −2 409 | — | — | 7 270 | 6 119 | 7 127 | 9 557 | 9 844 | 12 294 | 15 244 | 15 293 | 18 794 | 21 134 | 22 440 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 308 | 2 027 | 1 916 | 1 977 | 1 894 | 1 784 | 1 509 | 1 434 | 1 515 | 17 777 | 15 512 |
| Short-term debt | 13 203 | 16 667 | 0 | 0 | 21 246 | 11 184 | 16 341 | 15 527 | 11 118 | 22 373 | 12 088 | 18 375 | 23 958 | 33 936 | 36 732 |
| Total debt | 15 953 | 18 917 | 0 | 0 | 23 554 | 13 211 | 18 257 | 17 504 | 13 012 | 24 157 | 13 597 | 19 809 | 25 473 | 51 713 | 52 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Observer | Observer | 2025 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LP Observer | Observer | 2025 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Newco Group As | Company | 81.8% | 81.8% | 2024 |
| Individual | 16.9% | 16.9% | 2024 | |
| Individual | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Scott Jacobsen | Observer | 0 companies |
| Janne Siri Horne | Chief Executive Officer | 0 companies |
| Lars Pettersen | Observer | 0 companies |
| Hans Erik Tharaldsen | Chief Executive Officer | 0 companies |
| Øyvind Arnesen | Chairman | 0 companies |
| Tor Ivar Riise | Chairman | 0 companies |
| Janne Storm Pettersen | Board of Directors | 0 companies |