| Revenue | NOK 18,5M | +3% |
| EBITDA | NOK 5,3M | +166% |
| Net profit | NOK -2,2M | +58% |
| Total assets | NOK 16,7M | -20% |
| Equity | NOK 1,5M | -19% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 767 | 12 553 | 13 008 | 15 468 | 18 731 | 18 040 | 15 319 | 18 240 | 21 194 | 15 083 | 15 968 | 17 936 | 18 468 |
| Staff expenses | −2 693 | −1 332 | −1 929 | −2 028 | −3 589 | −2 478 | −1 489 | −2 544 | −3 225 | −4 267 | −2 517 | −5 481 | −4 164 |
| EBITDA | 1 288 | 1 886 | 2 269 | 2 779 | 2 936 | 3 358 | 4 218 | 5 605 | 7 605 | 1 393 | 4 666 | 1 981 | 5 270 |
| Depreciation & amort. | −821 | −1 095 | −1 589 | −2 020 | −2 316 | −2 862 | −3 737 | −5 074 | −6 660 | −5 310 | −5 064 | −6 476 | −6 710 |
| EBIT | 467 | 791 | 679 | 759 | 619 | 497 | 481 | 530 | 944 | −3 917 | −397 | −4 495 | −1 440 |
| Net financials | −348 | −527 | −437 | −454 | −297 | −263 | −303 | −460 | −518 | −646 | −511 | −781 | −784 |
| Profit before tax | 118 | 263 | 243 | 305 | 322 | 234 | 178 | 70 | 426 | −4 563 | −908 | −5 276 | −2 224 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 118 | 263 | 243 | 305 | 322 | 234 | 178 | 70 | 426 | −4 563 | −908 | −5 276 | −2 224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 573 | 15 814 | 15 794 | 10 466 | 10 377 | 13 035 | 13 801 | 19 187 | 22 494 | 22 173 | 22 281 | 20 857 | 16 730 |
| Equity | 7 400 | 7 763 | 11 098 | 6 023 | 5 584 | 5 782 | 6 165 | 9 430 | 9 790 | 5 232 | 4 596 | 1 823 | 1 476 |
| Long-term debt | 3 327 | 3 809 | 1 100 | 247 | 63 | 68 | 0 | 2 556 | 2 549 | 3 750 | 6 373 | 5 635 | 643 |
| Short-term debt | 3 845 | 4 242 | 3 596 | 4 196 | 4 730 | 7 184 | 7 637 | 7 201 | 10 156 | 13 191 | 11 313 | 13 399 | 14 611 |
| Total debt | 7 172 | 8 051 | 4 696 | 4 443 | 4 793 | 7 252 | 7 637 | 9 757 | 12 705 | 16 941 | 17 686 | 19 034 | 15 254 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cameliani As | Company | 20.8% | 20.8% | 2024 |
Fermin As | Company | 11.4% | 11.4% | 2024 |
| Individual | 7.3% | 7.3% | 2024 | |
Evreka As | Company | 4.4% | 4.4% | 2024 |
Protect Data As | Company | 4.0% | 4.0% | 2024 |
Pongen As | Company | 3.6% | 3.6% | 2024 |
Fevang Energy Holding As | Company | 3.5% | 3.5% | 2024 |
Dilfa Communications As | Company | 3.3% | 3.3% | 2024 |
Gaia Holding As | Company | 3.3% | 3.3% | 2024 |
| Individual | 3.2% | 3.2% | 2024 | |
| Individual | 2.7% | 2.7% | 2024 | |
Hemaca As | Company | 2.5% | 2.5% | 2024 |
| Individual | 2.2% | 2.2% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
Ikon As | Company | 1.6% | 1.6% | 2024 |
Taxus As | Company | 1.5% | 1.5% | 2024 |
Ctc Nordic As | Company | 1.4% | 1.4% | 2024 |
Lime Kommunikasjon As | Company | 1.4% | 1.4% | 2024 |
Ranten As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
Raw Holding As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 | |
Hektor As | Company | 1.1% | 1.1% | 2024 |
Evengaard As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Olav Skogen | Chairman | 0 companies |
| Gunnar Rydning | Board of Directors | 0 companies |