| Revenue | NOK 3,5M | -10% |
| EBITDA | NOK -942K | -12% |
| Net profit | NOK 2M | -45% |
| Total assets | NOK 111,6M | -1% |
| Equity | NOK 72M | +3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 319 | 121 244 | 5 235 | 11 568 | 2 983 | 18 557 | 3 133 | 6 100 | 4 805 | 4 824 | 6 084 | 4 811 | 4 150 | 4 736 | 3 857 | 3 907 | 3 521 |
| Staff expenses | −9 066 | −21 797 | −3 429 | −4 221 | −3 318 | −6 523 | −3 951 | −4 154 | −41 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 9 549 | 161 | −2 639 | 2 018 | −2 980 | −1 413 | −2 888 | −3 277 | 97 | −249 | −167 | −794 | −165 | −1 086 | −616 | −843 | −942 |
| Depreciation & amort. | −1 439 | −287 | −78 | −354 | −177 | −660 | −34 | −20 | −19 | −21 | −21 | −29 | −35 | −133 | −181 | −175 | −175 |
| EBIT | 8 110 | −126 | −2 717 | 1 665 | −3 156 | −2 074 | −2 922 | −3 297 | 77 | −270 | −188 | −823 | −200 | −1 219 | −796 | −1 018 | −1 117 |
| Net financials | −1 738 | −2 118 | 178 | 6 343 | 3 134 | 12 790 | 3 902 | 24 146 | 1 712 | 24 374 | 17 121 | 1 054 | 19 696 | 19 845 | 1 608 | 5 599 | 3 646 |
| Profit before tax | 6 372 | −2 244 | −2 539 | 8 008 | −23 | 10 716 | 979 | 20 849 | 1 790 | 24 104 | 16 933 | 231 | 19 497 | 18 627 | 812 | 4 581 | 2 529 |
| Tax | 1 994 | 189 | 34 | 2 134 | −194 | 2 649 | 1 316 | 1 334 | 1 506 | 688 | 298 | 77 | 4 474 | 28 | 177 | 1 018 | 556 |
| Net profit | 4 379 | −2 433 | −2 573 | 5 874 | 172 | 8 067 | −337 | 19 515 | 284 | 23 416 | 16 636 | 155 | 15 022 | 18 599 | 635 | 3 563 | 1 972 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50 879 | 79 848 | 36 955 | 46 770 | 41 868 | 61 848 | 71 335 | 63 248 | 60 787 | 63 064 | 63 425 | 52 605 | 82 364 | 118 588 | 108 451 | 113 290 | 111 612 |
| Equity | 7 064 | 4 697 | 12 346 | 27 973 | 28 144 | 30 587 | 30 250 | 49 764 | 50 048 | 45 412 | 62 048 | 42 202 | 77 225 | 75 823 | 66 459 | 70 021 | 71 994 |
| Long-term debt | 21 657 | 22 988 | 15 750 | 11 794 | 12 564 | 18 929 | 34 900 | 0 | 0 | 0 | 0 | 10 142 | 0 | 0 | 0 | 0 | 9 500 |
| Short-term debt | 22 158 | 52 163 | 8 859 | 7 004 | 1 159 | 12 333 | 6 185 | 13 484 | 10 739 | 17 651 | 1 378 | 261 | 5 140 | 42 764 | 41 992 | 43 269 | 30 118 |
| Total debt | 43 815 | 75 151 | 24 609 | 18 798 | 13 724 | 31 262 | 41 085 | 13 484 | 10 739 | 17 651 | 1 378 | 10 403 | 5 140 | 42 764 | 41 992 | 43 269 | 39 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gia Invest As | Company | 27.1% | 27.1% | 2024 |
Invest42 As | Company | 23.5% | 23.5% | 2024 |
Skrenten 21 As | Company | 19.5% | 19.5% | 2024 |
| Individual | 12.0% | 12.0% | 2024 | |
Grønnerøe As | Company | 10.7% | 10.7% | 2024 |
Tte Invest As | Company | 4.0% | 4.0% | 2024 |
Bakkan Invest As | Company | 3.1% | 3.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Are Johan Pedersen | Chief Executive Officer | 0 companies |
| Stein Ragnar Grønnerøe | Chairman | 0 companies |
| John Thoresen | Board of Directors | 0 companies |
| Egil Nervik | Board of Directors | 0 companies |
| Gorm Andreas Pedersen | Board of Directors | 0 companies |