| Revenue | NOK 18,3M | +11% |
| EBITDA | NOK 2,1M | +740% |
| Net profit | NOK 1,4M | +328% |
| Total assets | NOK 6,5M | +8% |
| Equity | NOK 670K | +396% |
| Employees | 14 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 717 | 5 512 | 6 712 | 8 680 | 9 371 | 10 030 | 9 850 | 15 377 | 25 789 | 23 863 | 21 304 | 19 508 | 17 106 | 21 045 | 22 050 | 16 488 | 18 280 |
| Staff expenses | −0 | −4 637 | −2 692 | −3 632 | −5 015 | −5 765 | −6 431 | −6 289 | −8 326 | −12 689 | −16 312 | −13 320 | −11 944 | −10 529 | −12 235 | −12 987 | −10 820 | −10 250 |
| EBITDA | 0 | 111 | 682 | 254 | 970 | 696 | 264 | 596 | 2 240 | 1 406 | −1 796 | 133 | 1 935 | 1 305 | 194 | 1 878 | −325 | 2 082 |
| Depreciation & amort. | −0 | −41 | −38 | −42 | −50 | −39 | −41 | −30 | −24 | −88 | −127 | −127 | −135 | −142 | −128 | −87 | −89 | −95 |
| EBIT | 0 | 70 | 643 | 212 | 919 | 657 | 223 | 566 | 2 217 | 1 318 | −1 923 | 7 | 1 801 | 1 163 | 67 | 1 791 | −414 | 1 987 |
| Net financials | 0 | −631 | −382 | −226 | −310 | −266 | −301 | −283 | −235 | −173 | −214 | −275 | −241 | −200 | −254 | −220 | −353 | −239 |
| Profit before tax | 0 | −560 | 261 | −15 | 610 | 391 | −78 | 284 | 1 982 | 1 145 | −2 137 | −268 | 1 559 | 962 | −187 | 1 571 | −767 | 1 748 |
| Tax | −0 | −0 | −270 | −3 | 148 | 111 | −18 | 77 | 539 | 290 | −488 | −31 | 348 | 215 | −37 | 347 | −167 | 385 |
| Net profit | 0 | −560 | 531 | −12 | 462 | 280 | −61 | 206 | 1 443 | 855 | −1 649 | −237 | 1 211 | 747 | −150 | 1 224 | −599 | 1 363 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 5 572 | 3 077 | 4 974 | 5 667 | 6 356 | 6 644 | 5 805 | 8 198 | 11 734 | 7 467 | 7 536 | 6 513 | 6 802 | 7 059 | 7 680 | 6 045 | 6 546 |
| Equity | — | −1 235 | −704 | −716 | −254 | 26 | −34 | 172 | 615 | 870 | −779 | −1 017 | 195 | 560 | 410 | 734 | 135 | 670 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 462 | 4 154 | 3 921 | 3 695 | 3 434 | 3 117 | 2 809 | 2 492 | 3 225 | 2 965 | 2 704 | 2 449 | 2 178 |
| Short-term debt | 0 | 3 436 | 923 | 2 998 | 1 424 | 1 867 | 2 524 | 1 712 | 3 888 | 7 431 | 5 129 | 5 743 | 3 826 | 3 017 | 3 684 | 4 242 | 3 461 | 3 698 |
| Total debt | 0 | 6 807 | 3 782 | 5 690 | 5 921 | 6 329 | 6 678 | 5 633 | 7 583 | 10 864 | 8 246 | 8 552 | 6 319 | 6 242 | 6 649 | 6 946 | 5 910 | 5 876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sot Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bohlin | Chief Executive Officer | 0 companies |
| Jon Magnus Jacobsen | Chief Executive Officer | 0 companies |
| Arve Mastereid | Chairman | 0 companies |
| Thomas Mastereid | Chairman | 0 companies |