| Revenue | NOK 6,9M | +264% |
| EBITDA | NOK -6,5M | +27% |
| Net profit | NOK -4,3M | +43% |
| Total assets | NOK 295,6M | +26% |
| Equity | NOK 135,2M | -3% |
| Employees | 9 | — |
| Item | 2008 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 816 | 3 237 | 2 269 | 2 182 | 39 442 | 31 852 | 9 673 | 14 867 | 3 153 | 2 439 | 2 002 | 6 501 | 1 887 | 6 871 |
| Staff expenses | −1 612 | −2 906 | −3 286 | −3 149 | −1 602 | −1 506 | −1 535 | −1 362 | −2 638 | −2 926 | −1 868 | −2 528 | −4 806 | −5 869 |
| EBITDA | −3 745 | −5 921 | −5 511 | −3 833 | 35 418 | 27 646 | 4 778 | 10 787 | −3 096 | −6 648 | −3 639 | −3 931 | −8 889 | −6 522 |
| Depreciation & amort. | −1 219 | −1 676 | −1 580 | −1 597 | −1 593 | −1 537 | −1 417 | −1 207 | −1 235 | −1 199 | −5 072 | −3 862 | −1 812 | −502 |
| EBIT | −4 964 | −7 597 | −7 091 | −5 430 | 33 824 | 26 109 | 3 361 | 9 580 | −4 330 | −7 847 | −8 710 | −7 794 | −10 702 | −7 025 |
| Net financials | −2 611 | −3 738 | −5 942 | −5 568 | −7 488 | −3 082 | −2 766 | −2 613 | −754 | −2 096 | −2 009 | −1 645 | 1 567 | 1 586 |
| Profit before tax | −7 574 | −11 335 | −13 033 | −10 998 | 26 336 | 23 027 | 596 | 6 967 | −5 085 | −9 942 | −10 719 | −9 439 | −9 134 | −5 439 |
| Tax | −2 114 | −3 170 | −2 673 | −2 956 | 7 991 | 5 947 | 319 | 3 969 | −1 115 | −2 028 | −1 427 | −1 342 | −1 719 | −1 188 |
| Net profit | −5 460 | −8 165 | −10 360 | −8 041 | 18 345 | 17 080 | 277 | 2 998 | −3 969 | −7 915 | −9 292 | −8 096 | −7 415 | −4 251 |
| Item | 2008 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 286 | 111 304 | 130 996 | 139 483 | 162 995 | 180 352 | 210 410 | 203 581 | 205 889 | 189 743 | 218 914 | 227 071 | 233 974 | 295 581 |
| Equity | 11 763 | 334 | 14 449 | 6 407 | 24 752 | 41 832 | 42 109 | 45 107 | 62 663 | 118 041 | 108 748 | 132 652 | 139 471 | 135 220 |
| Long-term debt | 45 000 | 107 452 | 113 388 | 17 047 | 136 780 | 136 782 | 162 295 | 154 749 | 135 741 | 70 000 | 105 000 | 3 000 | 89 324 | 151 223 |
| Short-term debt | 6 523 | 3 518 | 3 160 | 116 029 | 1 462 | 1 738 | 6 006 | 3 724 | 7 486 | 1 702 | 5 165 | 91 419 | 5 179 | 9 138 |
| Total debt | 51 523 | 110 971 | 116 548 | 133 076 | 138 242 | 138 520 | 168 301 | 158 474 | 143 227 | 71 702 | 110 165 | 94 419 | 94 503 | 160 361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Linstow As | Company | 50.0% | 50.0% | 2024 |
Grendahl Kapital As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cecilie Sanden | Chief Executive Officer | 0 companies |
| Tron Inge Nilsen | Chief Executive Officer | 0 companies |
| Jon Reidar Solsrud | Board of Directors | 0 companies |
| Hege Hidle Aaser | Board of Directors | 0 companies |
| Per Tore Mortensen | Chairman | 0 companies |
| Petter Andre Grendahl | Board of Directors | 0 companies |
| Thor Bendik Berg | Board of Directors | 0 companies |
| Petter Grendahl | Chairman | 0 companies |