| Revenue | NOK 12,6M | +23% |
| EBITDA | NOK 716K | +28% |
| Net profit | NOK 428K | +35% |
| Total assets | NOK 5,7M | -14% |
| Equity | NOK 2,1M | -55% |
| Employees | 12 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 389 | 8 290 | 8 228 | 8 095 | 7 582 | 9 086 | 11 511 | 11 437 | 13 760 | 10 299 | 12 624 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −3 516 | −4 440 | −4 830 | −3 862 | −4 474 | −5 052 | −4 160 | −5 096 | −4 883 | −4 786 | −5 157 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −202 | 739 | 406 | 840 | 821 | 534 | 437 | −326 | 1 639 | 558 | 716 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −197 | −197 | −125 | −126 | −71 | −49 | −51 | −131 | −157 | −166 | −166 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −399 | 542 | 281 | 714 | 750 | 485 | 386 | −457 | 1 482 | 392 | 550 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | −4 | −5 | −4 | −2 | −22 | −34 | 0 | 1 | 16 | 6 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −397 | 538 | 276 | 710 | 748 | 463 | 352 | −456 | 1 483 | 409 | 556 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −29 | 120 | 147 | 188 | 80 | 100 | 80 | −120 | 328 | 91 | 128 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −367 | 418 | 130 | 522 | 668 | 362 | 272 | −336 | 1 154 | 318 | 428 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | — | — | — | — | 3 173 | 4 086 | 4 691 | 4 944 | 5 112 | 7 156 | 5 937 | 5 145 | 7 401 | 6 686 | 5 730 |
| Equity | — | — | — | — | — | — | — | 2 434 | 2 852 | 2 981 | 3 503 | 3 771 | 3 534 | 3 806 | 3 170 | 4 324 | 4 642 | 2 070 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 160 | 0 | 0 | 37 | 51 | 58 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 739 | 1 235 | 1 710 | 1 441 | 1 341 | 1 462 | 2 131 | 1 975 | 3 040 | 1 992 | 3 601 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 739 | 1 235 | 1 710 | 1 441 | 1 341 | 3 622 | 2 131 | 1 975 | 3 077 | 2 044 | 3 660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Deputy Member | Deputy Member | 2005 | — | — |
AV Deputy Member | Deputy Member | 2005 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gramod As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Britt Kvifte | Deputy Member | 0 companies |
| Aasne Voje Christophersen | Deputy Member | 0 companies |
| Håvard Thomassen | Chief Executive Officer | 0 companies |
| Haakon Christophersen | Board of Directors | 0 companies |
| Richard Vasstrøm Modalen | Chairman | 0 companies |
| Audun Granli | Board of Directors | 0 companies |
| Knut Harald Kvifte | Board of Directors | 0 companies |