| Revenue | NOK 252,9M | -23% |
| EBITDA | NOK -73K | -101% |
| Net profit | NOK -3M | -164% |
| Total assets | NOK 104,3M | -18% |
| Equity | NOK 47,4M | -8% |
| Employees | 113 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 772 | 147 064 | 124 462 | 142 234 | 160 085 | 155 475 | 160 279 | 163 915 | 210 941 | 190 124 | 220 525 | 225 996 | 226 466 | 257 607 | 290 137 | 327 811 | 252 938 |
| Staff expenses | −32 608 | −31 103 | −31 213 | −32 861 | −37 742 | −68 154 | −66 530 | −62 262 | −67 529 | −65 267 | −68 444 | −71 798 | −73 900 | −83 158 | −87 782 | −103 703 | −97 813 |
| EBITDA | 15 772 | 14 206 | 3 036 | 498 | 11 347 | −2 337 | 4 199 | −4 809 | 5 546 | 7 860 | 13 809 | 11 838 | 9 202 | 12 958 | 14 834 | 12 080 | −73 |
| Depreciation & amort. | −2 564 | −2 536 | −2 190 | −2 131 | −1 524 | −1 606 | −2 021 | −2 332 | −2 781 | −2 821 | −2 956 | −1 626 | −1 615 | −1 448 | −1 710 | −2 594 | −3 338 |
| EBIT | 13 208 | 11 670 | 846 | −1 633 | 9 823 | −3 944 | 2 178 | −7 142 | 2 765 | 5 040 | 10 853 | 10 211 | 7 587 | 11 510 | 13 124 | 9 485 | −3 411 |
| Net financials | −104 | 141 | −151 | −464 | −751 | −825 | −1 147 | −1 278 | −1 211 | −985 | −617 | −191 | −219 | −151 | −26 | −2 721 | −373 |
| Profit before tax | 13 104 | 11 811 | 695 | −2 096 | 9 072 | −4 769 | 1 031 | −8 419 | 1 553 | 4 055 | 10 237 | 10 021 | 7 369 | 11 359 | 13 098 | 6 764 | −3 784 |
| Tax | 3 638 | 3 240 | 244 | −559 | 2 559 | −1 094 | 248 | −1 730 | 668 | 1 189 | 2 499 | 2 217 | 1 645 | 2 507 | 2 936 | 2 118 | −805 |
| Net profit | 9 466 | 8 571 | 451 | −1 537 | 6 513 | −3 674 | 783 | −6 689 | 885 | 2 866 | 7 738 | 7 803 | 5 723 | 8 852 | 10 162 | 4 647 | −2 979 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 177 | 72 602 | 64 214 | 77 798 | 91 284 | 72 922 | 81 690 | 82 400 | 88 351 | 88 291 | 105 062 | 93 331 | 103 583 | 98 383 | 120 494 | 127 026 | 104 330 |
| Equity | 28 322 | 32 523 | 32 974 | 32 287 | 32 965 | 22 902 | 23 860 | 32 226 | 33 225 | 35 476 | 39 334 | 44 088 | 38 493 | 47 345 | 52 507 | 51 622 | 47 402 |
| Long-term debt | 7 325 | 5 675 | 4 025 | 2 425 | 3 125 | 1 940 | 1 320 | 15 600 | 14 000 | 10 800 | 9 200 | 3 367 | 3 666 | 1 583 | 675 | 2 916 | 6 887 |
| Short-term debt | 37 679 | 32 422 | 26 311 | 42 319 | 54 530 | 47 757 | 56 251 | 34 274 | 40 917 | 41 734 | 56 528 | 45 876 | 61 424 | 49 454 | 67 313 | 72 488 | 50 041 |
| Total debt | 45 004 | 38 097 | 30 336 | 44 744 | 57 655 | 49 697 | 57 571 | 49 874 | 54 917 | 52 534 | 65 728 | 49 243 | 65 090 | 51 038 | 67 987 | 75 405 | 56 928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Deputy Member | Deputy Member | 2024 | — | — |
SK Deputy Member | Deputy Member | 2023 | — | — |
KT Deputy Member | Deputy Member | 2024 | — | — |
BA Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Midthaug As | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Midthaug | Deputy Member | 0 companies |
| Sebastian Kalset Midthaug | Deputy Member | 0 companies |
| Karsten Tobias Kalset Midthaug | Deputy Member | 0 companies |
| Børre Asphol Midthaug | Deputy Member | 0 companies |
| Kennet Lydersen Brekke | Board of Directors | 0 companies |
| Otto Mathias Midthaug | Board of Directors | 0 companies |
| Karsten Midthaug | Chairman | 0 companies |
| Turid Kalset Midthaug | Board of Directors | 0 companies |