| Revenue | NOK 8,1M | -1% |
| EBITDA | NOK -2,6M | -2% |
| Net profit | NOK -2,6M | +0% |
| Total assets | NOK 1,7M | +46% |
| Equity | NOK -12,7M | -26% |
| Employees | 26 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 968 | 15 023 | 18 968 | 23 572 | 22 599 | 19 958 | 20 417 | 19 992 | 18 740 | 18 430 | 17 506 | 17 391 | 11 486 | 7 107 | 7 718 | 8 210 | 8 089 |
| Staff expenses | −5 544 | −5 396 | −7 313 | −7 372 | −9 150 | −7 762 | −8 286 | −7 641 | −7 659 | −7 230 | −7 154 | −6 689 | −3 712 | −2 171 | −2 909 | −2 957 | −3 075 |
| EBITDA | 1 506 | 1 752 | 1 079 | 5 144 | 801 | 329 | 817 | 539 | 163 | 470 | −1 492 | 837 | −1 627 | −868 | −2 682 | −2 568 | −2 614 |
| Depreciation & amort. | −1 358 | −1 270 | −859 | −879 | −1 010 | −947 | −926 | −799 | −889 | −907 | −842 | −751 | −458 | −163 | −102 | −72 | −60 |
| EBIT | 149 | 481 | 220 | 4 265 | −209 | −618 | −109 | −260 | −726 | −437 | −2 333 | 86 | −2 086 | −1 031 | −2 785 | −2 640 | −2 674 |
| Net financials | −131 | −137 | −66 | −46 | 25 | −34 | −4 | 22 | 6 | −3 | 2 | 6 | 11 | 4 | −1 | 13 | 35 |
| Profit before tax | 17 | 345 | 154 | 4 220 | −184 | −652 | −112 | −238 | −720 | −440 | −2 331 | 93 | −2 075 | −1 027 | −2 786 | −2 627 | −2 639 |
| Tax | 7 | 122 | 44 | 1 187 | −46 | −162 | −30 | −35 | −158 | −80 | 595 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 10 | 223 | 111 | 3 032 | −138 | −490 | −83 | −204 | −562 | −360 | −2 926 | 93 | −2 075 | −1 027 | −2 786 | −2 627 | −2 639 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 547 | 5 028 | 5 719 | 9 186 | 7 756 | 5 747 | 8 210 | 7 572 | 7 424 | 5 633 | 4 267 | 4 293 | 1 570 | 1 263 | 1 899 | 1 184 | 1 725 |
| Equity | 1 889 | 1 918 | 2 028 | 5 061 | 3 923 | 3 433 | 3 351 | 3 147 | 2 585 | 1 309 | −1 617 | −1 525 | −3 599 | −4 627 | −7 412 | −10 039 | −12 678 |
| Long-term debt | 1 193 | 810 | 417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 466 | 2 300 | 3 275 | 4 125 | 3 833 | 2 314 | 4 859 | 4 425 | 4 839 | 4 323 | 5 884 | 5 818 | 5 170 | 5 890 | 9 311 | 11 223 | 14 403 |
| Total debt | 2 658 | 3 110 | 3 691 | 4 125 | 3 833 | 2 314 | 4 859 | 4 425 | 4 839 | 4 323 | 5 884 | 5 818 | 5 170 | 5 890 | 9 311 | 11 223 | 14 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holding 2 As | Company | 50.0% | 50.0% | 2024 |
Condis Lørenskog As | Company | 15.0% | 15.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sanna Iren Myrvik | Chief Executive Officer | 0 companies |
| Svein Håvard Sletten | Chief Executive Officer | 0 companies |
| Bjørnar Borlaug | Chief Executive Officer | 0 companies |
| Tom Hagen | Chairman | 0 companies |
| Vegard Ebbestad | Board of Directors | 0 companies |
| Hanna Hagen Brow | Board of Directors | 0 companies |
| Glenn Hartmann-Hansen | Chairman | 0 companies |
| Jan Arne Nicklas Persson | Board of Directors | 0 companies |