| Revenue | NOK 37,2M | +15% |
| EBITDA | NOK 6,4M | -3% |
| Net profit | NOK 4,9M | -3% |
| Total assets | NOK 21M | +11% |
| Equity | NOK 1,9M | -80% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 9 738 | 10 678 | 9 806 | 10 920 | 11 923 | 13 982 | 16 076 | 19 050 | 19 344 | 23 428 | 24 742 | 27 783 | 44 755 | 32 444 | 37 151 |
| Staff expenses | −0 | −2 237 | −2 199 | −2 443 | −2 940 | −2 905 | −3 582 | −4 124 | −4 362 | −4 235 | −4 528 | −5 135 | −0 | −6 436 | −5 238 | −7 059 |
| EBITDA | 0 | −506 | 250 | −1 569 | −195 | 580 | 223 | 370 | 1 803 | 2 404 | 3 312 | 3 285 | 3 328 | 10 854 | 6 568 | 6 392 |
| Depreciation & amort. | −0 | −3 | −50 | −17 | −12 | −25 | −259 | −362 | −309 | −207 | −114 | −224 | −304 | −183 | −161 | −149 |
| EBIT | 0 | −509 | 200 | −1 586 | −207 | 555 | −36 | 8 | 1 494 | 2 197 | 3 198 | 3 061 | 3 024 | 10 672 | 6 407 | 6 243 |
| Net financials | 0 | −57 | −67 | −80 | −163 | −161 | −208 | −234 | −164 | −101 | −3 | −21 | −27 | −66 | −0 | −2 |
| Profit before tax | 0 | −565 | 133 | −1 667 | −370 | 395 | −244 | −226 | 1 330 | 2 095 | 3 195 | 3 040 | 2 997 | 10 606 | 6 407 | 6 241 |
| Tax | −0 | −151 | 40 | −461 | −100 | 113 | −43 | −59 | 385 | 527 | 525 | 704 | 662 | 2 339 | 1 413 | 1 379 |
| Net profit | 0 | −414 | 93 | −1 205 | −269 | 282 | −201 | −167 | 945 | 1 568 | 2 670 | 2 336 | 2 335 | 8 267 | 4 994 | 4 862 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 463 | 4 586 | 3 782 | 4 212 | 4 559 | 6 065 | 6 609 | 6 165 | 6 162 | 8 663 | 10 704 | 11 639 | 19 934 | 18 893 | 21 007 |
| Equity | — | 2 004 | 2 097 | 1 326 | 1 056 | 1 338 | 1 137 | 970 | 1 315 | 2 883 | 2 855 | 3 691 | 4 326 | 7 593 | 9 587 | 1 949 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 630 | 1 309 | 1 719 | 920 | 552 | 0 | 825 | 780 | 31 | 30 | 29 |
| Short-term debt | 0 | 2 255 | 1 977 | 2 407 | 2 656 | 2 591 | 3 620 | 3 920 | 3 930 | 2 726 | 5 808 | 6 188 | 6 533 | 12 310 | 9 275 | 19 030 |
| Total debt | 0 | 2 459 | 2 489 | 2 456 | 3 156 | 3 221 | 4 929 | 5 639 | 4 850 | 3 279 | 5 808 | 7 013 | 7 313 | 12 341 | 9 306 | 19 058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 30.0% | 30.0% | 2022 | |
Victoria Concordia Crescit As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rustad | Chief Executive Officer | 0 companies |
| Petter Ek Jacobsen | Chief Executive Officer | 0 companies |
| Thomas Nortvedt | Board of Directors | 0 companies |
| Linn-Marie Bratterud Enger | Board of Directors | 0 companies |
| Solveig Henriette Alsvik | Board of Directors | 0 companies |
| Knut Egil Østerlie Hansen | Chairman | 0 companies |
| Morten Rindal Øvsteng | Board of Directors | 0 companies |
| Lars Erik Stensvehagen | Board of Directors | 0 companies |