| Revenue | NOK 70,8M | -2% |
| EBITDA | NOK 6,4M | +33% |
| Net profit | NOK -2,5M | +79% |
| Total assets | NOK 632,2M | +1% |
| Equity | NOK 142,1M | -30% |
| Employees | 20 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 174 948 | 73 796 | 75 081 | 75 269 | 66 335 | 66 390 | 77 432 | 68 385 | 64 407 | 49 373 | 59 313 | 64 605 | 65 697 | 72 147 | 70 812 |
| Staff expenses | −40 044 | −41 288 | −43 671 | −43 866 | −38 780 | −39 376 | −36 472 | −32 797 | −35 036 | −21 589 | −27 532 | −21 773 | −26 793 | −26 272 | −23 384 |
| EBITDA | −823 | 293 | 1 060 | 4 066 | 5 503 | 6 879 | 9 166 | 7 234 | 8 019 | 3 134 | 4 300 | 4 468 | 4 502 | 4 786 | 6 388 |
| Depreciation & amort. | −1 236 | −1 122 | −1 629 | −2 233 | −3 204 | −4 677 | −6 016 | −5 454 | −3 713 | −2 459 | −1 611 | −1 755 | −2 531 | −3 598 | −3 592 |
| EBIT | −2 059 | −829 | −569 | 1 833 | 2 299 | 2 202 | 3 150 | 1 780 | 4 306 | 675 | 2 689 | 2 713 | 1 971 | 1 188 | 2 796 |
| Net financials | −90 749 | 2 210 | 1 050 | 1 217 | −2 007 | −2 077 | −1 972 | −1 818 | −3 290 | 327 | −1 424 | 59 731 | 98 880 | −16 257 | −9 389 |
| Profit before tax | −92 808 | 1 381 | 482 | 3 050 | 291 | 125 | 1 178 | −38 | 1 016 | 1 001 | 1 265 | 62 444 | 100 851 | −15 069 | −6 592 |
| Tax | 42 | 456 | −0 | −0 | −0 | −0 | −0 | 45 | 283 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −92 850 | 925 | 337 | 2 113 | 202 | −29 | 845 | −83 | 733 | 781 | 987 | 62 129 | 100 663 | −11 754 | −2 502 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 754 509 | 446 265 | 441 059 | 558 806 | 544 860 | 550 255 | 565 543 | 580 592 | 602 826 | 524 058 | 542 675 | 611 561 | 692 231 | 627 574 | 632 154 |
| Equity | 737 108 | 341 601 | 343 492 | 343 114 | 341 331 | 343 874 | 348 164 | 348 081 | 348 814 | 349 595 | 350 582 | 412 711 | 213 374 | 201 620 | 142 118 |
| Long-term debt | −8 642 | 81 008 | 81 008 | 81 008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 957 862 | 17 502 | 13 042 | 128 239 | 194 884 | 202 179 | 217 379 | 232 512 | 254 012 | 174 463 | 192 093 | 198 850 | 478 857 | 425 953 | 490 036 |
| Total debt | 949 220 | 98 510 | 94 050 | 209 247 | 194 884 | 202 179 | 217 379 | 232 512 | 254 012 | 174 463 | 192 093 | 198 850 | 478 857 | 425 953 | 490 036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Deputy Member | Deputy Member | 2022 | — | — |
SL Deputy Member | Deputy Member | 2024 | — | — |
BØ Deputy Member | Deputy Member | 2024 | — | — |
BR Deputy Member | Deputy Member | 2020 | — | — |
TK Deputy Member | Deputy Member | 2022 | — | — |
NT Deputy Member | Deputy Member | 2025 | — | — |
ES Deputy Member | Deputy Member | 2020 | — | — |
SJ Deputy Member | Deputy Member | 2020 | — | — |
RS Deputy Member | Deputy Member | 2022 | — | — |
EE Deputy Member | Deputy Member | 2024 | — | — |
KD Deputy Member | Deputy Member | 2024 | — | — |
IH Deputy Member | Deputy Member | 2022 | — | — |
NT Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Experis A/S (Dk) | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rut Elise Samuelsen | Deputy Member | 0 companies |
| Siri Levorsen Aulund | Deputy Member | 0 companies |
| Birthe Øren | Deputy Member | 0 companies |
| Berit Raddum Grindstad Berge | Deputy Member | 0 companies |
| Truls Kippernes | Deputy Member | 0 companies |
| Nanett Thompson | Deputy Member | 0 companies |
| Erik Skjørtvedt | Deputy Member | 0 companies |
| Steinar Jonasen Instefjord | Deputy Member | 0 companies |
| Rune Skjaanes | Deputy Member | 0 companies |
| Emely Elisabeth Remme Wiland | Deputy Member | 0 companies |
| Kjersti Dahl | Deputy Member | 0 companies |
| Iver Håland | Deputy Member | 0 companies |
| Nanett Thompson Bordewick | Deputy Member | 0 companies |
| Ann-Kristine Storsand | Board of Directors | 0 companies |
| Sølvi Merethe Spilde Monsen | Board of Directors | 0 companies |
| Richard Øverland | Board of Directors | 0 companies |
| Tove Lisbeth Alvestad | Board of Directors | 0 companies |
| Per Christian Kofstad | Board of Directors | 0 companies |
| Sebastian Koffeld Jonasson | Board of Directors | 0 companies |
| Tone Lindem | Board of Directors | 0 companies |
| Rannveig Børresen Krane | Board of Directors | 0 companies |
| Martin Andre Nesse | Board of Directors | 0 companies |
| Emelie Eriksson | Board of Directors | 0 companies |
| Vidar Bjøran | Board of Directors | 0 companies |
| Petter Tobias Grindstad Christie | Board of Directors | 0 companies |
| Anett Kristensen | Board of Directors | 0 companies |
| Maalfrid Brath | Chairman | 0 companies |
| Turid Lene Berg | Board of Directors | 0 companies |