| Revenue | NOK 433,3M | -60% |
| EBITDA | NOK 4,8M | -66% |
| Net profit | NOK 9,1M | -39% |
| Total assets | NOK 223,1M | -41% |
| Equity | NOK 150M | +6% |
| Employees | 22 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 427 284 | 572 869 | 949 515 | 1 055 886 | 719 732 | 767 337 | 821 744 | 845 459 | 896 857 | 858 138 | 980 260 | 953 246 | 1 076 719 | 433 255 |
| Staff expenses | −0 | −0 | −7 202 | −12 263 | −17 676 | −22 043 | −16 363 | −17 716 | −21 113 | −24 299 | −26 426 | −28 517 | −36 668 | −38 361 | −49 984 | −34 758 |
| EBITDA | −50 | −50 | 770 | 1 210 | 7 765 | 8 251 | 8 169 | 10 511 | 14 212 | 14 503 | 16 264 | 16 770 | 18 921 | 11 008 | 14 002 | 4 778 |
| Depreciation & amort. | −0 | −0 | −0 | −11 | −29 | −85 | −93 | −79 | −77 | −45 | −64 | −79 | −86 | −133 | −190 | −195 |
| EBIT | −50 | −50 | 770 | 1 199 | 7 736 | 8 166 | 8 076 | 10 432 | 14 135 | 14 458 | 16 200 | 16 691 | 18 835 | 10 875 | 13 812 | 4 583 |
| Net financials | −2 | −1 | 128 | 353 | 916 | 684 | 901 | 646 | 294 | 438 | 1 253 | 1 465 | 421 | 1 597 | 5 492 | 7 153 |
| Profit before tax | −52 | −51 | 898 | 1 552 | 8 652 | 8 850 | 8 977 | 11 078 | 14 429 | 14 896 | 17 453 | 18 156 | 19 256 | 12 471 | 19 304 | 11 735 |
| Tax | −22 | −14 | 253 | 439 | 2 436 | 2 487 | 2 437 | 2 772 | 3 475 | 3 435 | 3 842 | 3 996 | 4 238 | 2 749 | 4 256 | 2 586 |
| Net profit | −30 | −37 | 645 | 1 113 | 6 216 | 6 363 | 6 540 | 8 306 | 10 953 | 11 461 | 13 611 | 14 160 | 15 018 | 9 722 | 15 048 | 9 149 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 100 | 95 354 | 122 953 | 247 431 | 284 743 | 183 830 | 248 302 | 247 219 | 234 693 | 260 685 | 304 095 | 356 554 | 334 359 | 375 855 | 223 078 |
| Equity | 100 | 100 | 11 095 | 12 208 | 24 789 | 31 152 | 42 545 | 50 851 | 61 804 | 73 265 | 86 876 | 101 036 | 116 054 | 125 776 | 140 824 | 149 973 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 | 5 | 0 | 24 | 94 | 124 | 107 | 92 | 181 | 328 | 322 | 148 |
| Short-term debt | 0 | 0 | 84 260 | 110 745 | 222 631 | 253 586 | 141 286 | 197 427 | 185 320 | 161 304 | 173 701 | 202 967 | 240 319 | 208 254 | 234 709 | 72 958 |
| Total debt | 0 | 0 | 84 260 | 110 745 | 222 642 | 253 591 | 141 286 | 197 452 | 185 415 | 161 427 | 173 809 | 203 059 | 240 499 | 208 582 | 235 031 | 73 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Omnicom Media Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Britt Skjeppestad | Chief Executive Officer | 0 companies |
| Marie-Louise Kristine Alvær | Chief Executive Officer | 0 companies |
| Rune Kristiansen | Board of Directors | 0 companies |
| Espen Klepper | Chairman | 0 companies |