| Revenue | NOK 596,7M | -4% |
| EBITDA | NOK 25,5M | -74% |
| Net profit | NOK 38,6M | -47% |
| Total assets | NOK 477M | +11% |
| Equity | NOK 62,2M | -29% |
| Employees | 20 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 866 | 111 554 | 94 785 | 112 651 | 134 795 | 230 512 | 127 673 | 142 101 | 186 425 | 237 788 | 326 094 | 397 871 | 554 967 | 619 888 | 596 685 |
| Staff expenses | −14 355 | −11 473 | −12 107 | −11 104 | −14 270 | −18 924 | −17 154 | −15 950 | −17 454 | −15 410 | −18 435 | −21 308 | −27 303 | −32 990 | −35 579 |
| EBITDA | 14 074 | 25 350 | 15 627 | 18 510 | 25 067 | 49 184 | 5 162 | −6 134 | −2 857 | 12 763 | 14 264 | 44 649 | 71 109 | 96 641 | 25 543 |
| Depreciation & amort. | −792 | −711 | −7 035 | −7 781 | −7 676 | −7 560 | −7 666 | −2 392 | −2 610 | −3 211 | −3 424 | −0 | −0 | −4 610 | −6 388 |
| EBIT | 13 282 | 24 638 | 8 592 | 10 729 | 17 391 | 41 624 | −2 504 | −8 526 | −5 467 | 9 552 | 10 840 | 44 649 | 71 109 | 92 031 | 19 155 |
| Net financials | −723 | −2 202 | −1 453 | −1 140 | 744 | 930 | −5 101 | −524 | −2 410 | −2 136 | −2 269 | 366 | 6 015 | −520 | 29 326 |
| Profit before tax | 12 559 | 22 436 | 7 138 | 9 589 | 18 134 | 42 554 | −7 605 | −9 050 | −7 877 | 7 416 | 8 571 | 45 015 | 77 123 | 91 511 | 48 481 |
| Tax | 3 584 | 6 276 | 1 502 | 2 726 | 4 829 | 11 037 | −2 097 | −2 147 | −2 018 | 1 084 | −369 | 8 962 | 16 132 | 19 163 | 9 843 |
| Net profit | 8 975 | 16 160 | 5 636 | 6 864 | 13 305 | 31 517 | −5 508 | −6 903 | −5 859 | 6 332 | 8 940 | 36 053 | 60 991 | 72 348 | 38 638 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26 062 | 73 184 | 108 963 | 97 893 | 67 495 | 104 185 | 60 921 | 79 463 | 88 617 | 106 060 | 148 316 | 197 813 | 349 641 | 428 592 | 477 029 |
| Equity | 5 694 | 10 344 | 53 761 | 52 522 | 53 639 | 54 194 | 48 686 | 41 784 | 35 924 | 42 256 | 42 511 | 52 172 | 44 690 | 87 196 | 62 198 |
| Long-term debt | 0 | 23 971 | 22 266 | 12 128 | 0 | 0 | 0 | 0 | 0 | 10 000 | 27 136 | 104 647 | 224 632 | 237 563 | 249 832 |
| Short-term debt | 20 134 | 38 870 | 32 936 | 33 243 | 13 856 | 49 991 | 12 235 | 37 679 | 52 693 | 53 804 | 78 669 | 40 994 | 80 319 | 103 833 | 128 217 |
| Total debt | 20 368 | 62 841 | 55 201 | 45 371 | 13 856 | 49 991 | 12 235 | 37 679 | 52 693 | 63 804 | 105 805 | 145 641 | 304 951 | 341 396 | 378 049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Deputy Member | Deputy Member | 2024 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MÅ Deputy Member | Deputy Member | 2022 | — | — |
EC Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smartoptics Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Stefan Karlsson | Deputy Member | 0 companies |
| Magnus Roger Grenfeldt | Chief Executive Officer | 0 companies |
| Mikael Åke Haag | Deputy Member | 0 companies |
| Einar Caspersen | Deputy Member | 0 companies |
| Karl Andreas Thedeen | Board of Directors | 0 companies |
| Thomas Ramm | Chairman | 0 companies |
| Harald Kristofer Berg | Board of Directors | 0 companies |