| Revenue | NOK 2,9M | +24% |
| EBITDA | NOK 405K | +25469% |
| Net profit | NOK 16,7M | +4% |
| Total assets | NOK 24,2M | -20% |
| Equity | NOK 2,9M | -3% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103 239 | 7 963 | 9 625 | 11 000 | 5 280 | 3 600 | 3 388 | 0 | 2 352 | 2 352 | 2 751 | 3 662 | 4 200 | 2 352 | 2 925 |
| Staff expenses | −39 205 | −6 404 | −8 025 | −9 371 | −2 577 | −2 196 | −2 041 | −0 | −869 | −890 | −882 | −883 | −909 | −1 659 | −1 904 |
| EBITDA | 10 402 | 473 | 857 | 496 | 1 272 | 684 | 469 | 0 | 74 | −172 | 973 | 939 | 778 | −2 | 405 |
| Depreciation & amort. | −691 | −24 | −16 | −309 | −385 | −385 | −385 | −0 | −385 | −385 | −82 | −6 | −6 | −6 | −0 |
| EBIT | 9 711 | 450 | 842 | 187 | 887 | 299 | 84 | 0 | −311 | −557 | 891 | 932 | 772 | −7 | 405 |
| Net financials | 101 | 17 | 24 | 7 037 | 9 901 | 9 923 | 15 959 | 0 | −32 | 154 | 10 010 | 19 874 | 10 006 | 16 068 | 16 393 |
| Profit before tax | 9 812 | 466 | 865 | 7 224 | 10 787 | 10 222 | 16 044 | 0 | −343 | −403 | 10 901 | 20 806 | 10 778 | 16 060 | 16 798 |
| Tax | 3 326 | 145 | 244 | 39 | 212 | 66 | 59 | −0 | 61 | 105 | 202 | 202 | 171 | 13 | 87 |
| Net profit | 6 486 | 321 | 621 | 7 185 | 10 575 | 10 157 | 15 984 | 0 | −404 | −509 | 10 700 | 20 604 | 10 607 | 16 047 | 16 711 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38 724 | 9 534 | 9 780 | 16 233 | 16 883 | 20 925 | 21 000 | — | 15 195 | 11 435 | 15 791 | 28 577 | 15 041 | 30 091 | 24 191 |
| Equity | 17 963 | 3 251 | 3 872 | 1 157 | 11 732 | 8 888 | 6 873 | — | 10 837 | 5 628 | 7 928 | 2 316 | 2 923 | 2 970 | 2 881 |
| Long-term debt | 2 004 | 0 | 0 | 2 415 | 1 952 | 1 387 | 798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 757 | 6 284 | 5 908 | 12 661 | 3 198 | 10 650 | 13 329 | 0 | 4 358 | 5 807 | 7 862 | 26 261 | 12 118 | 27 121 | 21 310 |
| Total debt | 20 761 | 6 284 | 5 908 | 15 076 | 5 151 | 12 036 | 14 127 | 0 | 4 358 | 5 807 | 7 862 | 26 261 | 12 118 | 27 121 | 21 310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
HT Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vantage As | Company | 50.0% | 50.0% | 2024 |
Innodev As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Rast Bangsund | Chief Executive Officer | 0 companies |
| Henning Torgersen | Deputy Member | 0 companies |
| Stian Gundersen | Chairman | 0 companies |