| Revenue | NOK 34,5M | +43% |
| EBITDA | NOK 10M | +3667% |
| Net profit | NOK 7,5M | +481% |
| Total assets | NOK 19,8M | +55% |
| Equity | NOK 9,5M | +370% |
| Employees | 24 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 951 | 13 301 | 16 854 | 21 288 | 23 314 | 22 197 | 21 120 | 15 641 | 17 441 | 16 144 | 19 423 | 21 244 | 14 532 | 14 963 | 23 991 | 24 082 | 34 460 |
| Staff expenses | −2 755 | −3 202 | −5 765 | −6 995 | −6 829 | −6 194 | −5 581 | −4 263 | −4 852 | −4 789 | −5 841 | −6 374 | −3 009 | −6 318 | −12 100 | −8 815 | −8 438 |
| EBITDA | 1 911 | 1 307 | 1 513 | 1 832 | 2 514 | 1 759 | 3 214 | 3 299 | 4 559 | 3 760 | 4 413 | 3 320 | 4 594 | 1 379 | −1 914 | 264 | 9 960 |
| Depreciation & amort. | −1 637 | −1 995 | −2 328 | −1 079 | −2 104 | −2 340 | −1 825 | −1 402 | −1 682 | −1 949 | −2 263 | −2 622 | −6 509 | −2 501 | 1 915 | −1 855 | −1 724 |
| EBIT | 274 | −688 | −815 | 753 | 410 | −581 | 1 389 | 1 897 | 2 876 | 1 811 | 2 151 | 698 | −1 915 | −1 122 | 1 | −1 590 | 8 235 |
| Net financials | −321 | −290 | −300 | −289 | −1 060 | −330 | −336 | −205 | −183 | −170 | −178 | −227 | −226 | −233 | −192 | −365 | −425 |
| Profit before tax | −47 | −978 | −1 115 | 465 | −650 | −911 | 1 054 | 1 692 | 2 693 | 1 640 | 1 972 | 471 | −2 141 | −1 355 | −190 | −1 955 | 7 810 |
| Tax | −6 | −190 | −0 | −0 | −0 | −0 | 343 | 288 | 586 | 408 | 441 | 107 | 116 | −0 | −0 | −0 | 360 |
| Net profit | −41 | −787 | −1 115 | 465 | −650 | −911 | 710 | 1 405 | 2 107 | 1 232 | 1 531 | 363 | −2 257 | −1 355 | −190 | −1 955 | 7 450 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 959 | 7 136 | 8 044 | 9 035 | 10 173 | 9 109 | 8 285 | 8 082 | 8 822 | 10 901 | 12 154 | 14 218 | 11 673 | 9 336 | 12 184 | 12 773 | 19 764 |
| Equity | 620 | −149 | 736 | 1 201 | 831 | 420 | 1 130 | 2 535 | 4 642 | 5 874 | 7 406 | 7 769 | 5 512 | 4 157 | 3 967 | 2 012 | 9 462 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 205 | 3 551 | 4 181 | 3 178 | 2 165 | 2 584 | 2 407 | 1 892 | 4 565 | 3 508 | 2 652 | 8 666 | 8 000 |
| Short-term debt | 2 130 | 1 055 | 2 301 | 3 744 | 4 137 | 5 138 | 2 974 | 2 369 | 2 014 | 2 443 | 2 341 | 4 557 | 1 597 | 1 670 | 5 564 | 2 095 | 2 301 |
| Total debt | 7 339 | 7 285 | 7 308 | 7 834 | 9 342 | 8 689 | 7 155 | 5 547 | 4 180 | 5 026 | 4 748 | 6 449 | 6 161 | 5 178 | 8 216 | 10 761 | 10 301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
IH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JH Deputy Member | Deputy Member | 2023 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Christian Jakhelln As | Company | 20.0% | 20.0% | 2024 |
Kulta Invest As | Company | 20.0% | 20.0% | 2024 |
Arkimedes Invest As | Company | 20.0% | 20.0% | 2024 |
Eidissen Consult Holding As | Company | 20.0% | 20.0% | 2024 |
Ans Anderson | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Brynjar Stabell Erdahl | Chief Executive Officer | 0 companies |
| Ingrid Haabeth | Chief Executive Officer | 0 companies |
| Jan Helge Kildal | Deputy Member | 0 companies |
| Kristoffer Thoner Haukås | Chief Executive Officer | 0 companies |
| Morten Buvik | Chairman | 0 companies |
| Benn Harald Eidissen | Board of Directors | 0 companies |
| Holger Kristoffersen Hansen | Board of Directors | 0 companies |
| Gro Bergrabb | Board of Directors | 0 companies |
| Hanne Kristin Jakhelln | Chairman | 0 companies |
| Trond Eirik Kildal Paulsen | Deputy Chairman | 0 companies |
| Arild Magne Olsen | Chairman | 0 companies |
| Kine Helene Willumsen | Board of Directors | 0 companies |
| Martin Berg | Board of Directors | 0 companies |
| Mariann Meby | Board of Directors | 0 companies |