| Revenue | NOK 140,6M | -38% |
| EBITDA | NOK 15,2M | +655% |
| Net profit | NOK 11M | +335% |
| Total assets | NOK 57,9M | -9% |
| Equity | NOK 11,1M | -52% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 774 | 288 462 | 462 562 | 416 677 | 376 507 | 285 247 | 297 012 | 346 142 | 248 495 | 241 916 | 227 293 | 140 588 |
| Staff expenses | −71 533 | −91 271 | −84 685 | −83 089 | −83 138 | −76 604 | −79 876 | −82 531 | −79 681 | −76 415 | −49 716 | −18 748 |
| EBITDA | 6 067 | −32 902 | 6 709 | 7 431 | −23 779 | −11 043 | −9 867 | 9 143 | −12 686 | −10 351 | −2 743 | 15 227 |
| Depreciation & amort. | −705 | −932 | −6 278 | −2 335 | −4 436 | −5 032 | −4 449 | −4 087 | −3 930 | −9 971 | −2 808 | −1 719 |
| EBIT | 5 362 | −33 834 | 431 | 5 096 | −28 214 | −16 075 | −14 316 | 5 056 | −16 616 | −20 323 | −5 551 | 13 508 |
| Net financials | −9 825 | 5 626 | 3 868 | 13 792 | 3 549 | 12 128 | 11 486 | 23 129 | 35 839 | 771 | −524 | 433 |
| Profit before tax | −4 463 | −28 208 | 4 299 | 18 888 | −24 665 | −3 947 | −2 830 | 28 185 | 19 223 | −19 551 | −6 075 | 13 941 |
| Tax | 1 215 | −7 231 | 2 162 | 3 627 | −1 916 | 346 | 430 | 5 990 | 2 190 | −3 790 | −1 405 | 2 978 |
| Net profit | −5 677 | −20 977 | 2 138 | 15 261 | −22 750 | −4 293 | −3 260 | 22 195 | 17 033 | −15 761 | −4 669 | 10 963 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 600 | 134 584 | 147 087 | 191 407 | 171 061 | 163 215 | 153 100 | 158 707 | 163 031 | 103 565 | 63 777 | 57 906 |
| Equity | 111 863 | 90 886 | 69 942 | 85 203 | 62 453 | 58 160 | 54 900 | 57 095 | 74 128 | 27 831 | 23 162 | 11 125 |
| Long-term debt | 1 289 | 0 | 0 | 0 | 10 507 | 9 286 | 8 055 | 2 300 | 64 | 21 | 0 | 0 |
| Short-term debt | 37 824 | 40 935 | 76 003 | 104 862 | 96 845 | 94 610 | 88 808 | 97 981 | 87 540 | 74 456 | 39 420 | 45 655 |
| Total debt | 39 112 | 40 935 | 76 003 | 104 862 | 107 352 | 103 896 | 96 864 | 100 281 | 87 604 | 74 477 | 39 420 | 45 655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Deputy Member | Deputy Member | 2022 | — | — |
TS Deputy Member | Deputy Member | 2024 | — | — |
IS Deputy Member | Deputy Member | 2022 | — | — |
RS Observer | Observer | 2024 | — | — |
OT Deputy Member | Deputy Member | 2022 | — | — |
SM Deputy Member | Deputy Member | 2022 | — | — |
HV Deputy Member | Deputy Member | 2022 | — | — |
EM Deputy Member | Deputy Member | 2022 | — | — |
OB Deputy Member | Deputy Member | 2020 | — | — |
TT Deputy Member | Deputy Member | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skala Gruppen As | Company | 99.0% | 99.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marte Grøtan | Deputy Member | 0 companies |
| Torje Stausholm Tønnesen | Deputy Member | 0 companies |
| Inger-Lene Sætra | Deputy Member | 0 companies |
| Rune Steve Hardersen | Observer | 0 companies |
| Ottar Torvund | Deputy Member | 0 companies |
| Simen Muggerud | Deputy Member | 0 companies |
| Hoang Vu Le | Deputy Member | 0 companies |
| Elena Marie Rognstad | Deputy Member | 0 companies |
| Owe Barsten | Deputy Member | 0 companies |
| Torje Tønnesen | Deputy Member | 0 companies |
| Kai Ruben Bævre | Board of Directors | 0 companies |
| Olav Tandberg | Board of Directors | 0 companies |
| Lars Andreas Speilberg | Board of Directors | 0 companies |
| Kristian Håvard Sævik | Board of Directors | 0 companies |
| Elena Marie Johnsen | Board of Directors | 0 companies |
| Arve Døsvik | Board of Directors | 0 companies |
| Steinar Baard Spydevold | Chairman | 0 companies |
| Jørgen William Jarvaag | Board of Directors | 0 companies |
| Steinar Jørgensen | Board of Directors | 0 companies |
| Jon Lasse Garberg | Board of Directors | 0 companies |
| Heidi Friis Rossen | Board of Directors | 0 companies |
| Jørn Spakrud | Board of Directors | 0 companies |
| Torstein Sletbak Ruud | Board of Directors | 0 companies |
| Ane-Guro Danielsen | Board of Directors | 0 companies |