| Revenue | NOK 30,3M | +1% |
| EBITDA | NOK 8M | +13% |
| Net profit | NOK 2,6M | -32% |
| Total assets | NOK 26,3M | +5% |
| Equity | NOK 7,4M | +54% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 802 | 6 194 | 5 904 | 4 792 | 5 040 | 4 910 | 7 771 | 7 137 | 14 029 | 17 214 | 19 065 | 19 808 | 19 984 | 23 866 | 28 111 | 30 568 | 30 035 | 30 348 |
| Staff expenses | −696 | −1 086 | −2 239 | −1 466 | −1 516 | −1 901 | −3 323 | −3 872 | −5 665 | −5 368 | −6 896 | −8 946 | −8 280 | −12 854 | −11 203 | −8 596 | −8 375 | −9 740 |
| EBITDA | 43 | −183 | 499 | 15 | 512 | −239 | 875 | −1 039 | −2 364 | 1 162 | 2 254 | 385 | −377 | −2 371 | 2 434 | 7 555 | 7 099 | 7 991 |
| Depreciation & amort. | −0 | −4 | −4 | −29 | −35 | −35 | −35 | −59 | −469 | −2 200 | −3 090 | −3 820 | −4 516 | −4 356 | −4 131 | −4 722 | −5 050 | −5 081 |
| EBIT | 43 | −187 | 495 | −14 | 477 | −274 | 840 | −1 098 | −2 833 | −1 038 | −836 | −3 435 | −4 893 | −6 727 | −1 697 | 2 833 | 2 049 | 2 910 |
| Net financials | 42 | 56 | −31 | −1 | −9 | −22 | 7 | 24 | −5 | −98 | −161 | −100 | −3 | 16 | −171 | −6 | −4 | 297 |
| Profit before tax | 85 | −131 | 464 | −15 | 468 | −296 | 847 | −1 074 | −2 838 | −1 136 | −997 | −3 535 | −4 896 | −6 711 | −1 868 | 2 828 | 2 044 | 3 207 |
| Tax | −6 | −80 | 165 | −0 | 113 | −840 | −634 | −1 303 | −653 | −508 | −265 | −779 | −1 078 | 3 656 | −2 000 | −850 | −1 801 | 611 |
| Net profit | 92 | −51 | 299 | −15 | 356 | 545 | 1 480 | 229 | −2 184 | −627 | −731 | −2 756 | −3 818 | −10 366 | 132 | 3 678 | 3 846 | 2 596 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 562 | 1 968 | 2 770 | 1 601 | 1 528 | 2 182 | 4 413 | 3 861 | 10 645 | 15 979 | 17 924 | 21 048 | 21 662 | 16 893 | 19 179 | 20 455 | 25 103 | 26 300 |
| Equity | 297 | 246 | 546 | 531 | 887 | 1 652 | 3 133 | 3 361 | 1 613 | 2 236 | 3 083 | 4 329 | 511 | −9 855 | −2 748 | 930 | 4 775 | 7 371 |
| Long-term debt | 200 | 200 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 2 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 064 | 1 522 | 1 724 | 570 | 641 | 530 | 1 281 | 500 | 9 032 | 13 743 | 12 521 | 16 719 | 21 151 | 26 748 | 21 927 | 19 526 | 20 328 | 18 929 |
| Total debt | 1 264 | 1 722 | 2 224 | 1 070 | 641 | 530 | 1 281 | 500 | 9 032 | 13 743 | 14 841 | 16 719 | 21 151 | 26 748 | 21 927 | 19 526 | 20 328 | 18 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intect Aps | Company | 83.0% | 83.0% | 2024 |
Ecit F&A Holding As | Company | 82.7% | 82.7% | 2022 |
C-Media As | Company | 17.0% | 17.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Annar Bøhn | Chief Executive Officer | 0 companies |
| Eivind Areklett Norebø | Chief Executive Officer | 0 companies |
| Stefan Sandberg Jacobsen | Chief Executive Officer | 0 companies |
| Halvor Sewell Aspaas | Board of Directors | 0 companies |
| Harald Næss | Chairman | 0 companies |
| Morten Andre Yttreeide | Chairman | 0 companies |
| Andres Kongsgaard Flaaten | Board of Directors | 0 companies |