| Revenue | NOK 32K | +225% |
| EBITDA | NOK -906K | +33% |
| Net profit | NOK 2,5M | +42% |
| Total assets | NOK 46,7M | +1% |
| Equity | NOK 46,3M | +1% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 834 | 938 | 689 | 0 | 385 | 440 | 485 | 541 | 609 | 748 | 447 | 11 | 24 | 15 | 244 | 10 | 32 |
| Staff expenses | −443 | −452 | −336 | −0 | −140 | −331 | −301 | −242 | −190 | −281 | −605 | −38 | −68 | −61 | −638 | −815 | −355 |
| EBITDA | 72 | 267 | 133 | −52 | 154 | −6 | 50 | 163 | 235 | 195 | −464 | −391 | −369 | −362 | −915 | −1 347 | −906 |
| Depreciation & amort. | −32 | −75 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −7 | −6 | −4 | −0 | −123 | −145 | −117 |
| EBIT | 40 | 192 | 133 | −52 | 154 | −6 | 50 | 163 | 235 | 195 | −471 | −396 | −373 | −362 | −1 038 | −1 492 | −1 023 |
| Net financials | 3 | −10 | −5 | −22 | 7 | 0 | 0 | 0 | 2 | 1 | 6 852 | 8 940 | 243 | 227 | 38 494 | 3 284 | 3 559 |
| Profit before tax | 42 | 182 | 128 | −74 | 161 | −6 | 51 | 163 | 238 | 196 | 6 381 | 8 544 | −130 | −135 | 37 456 | 1 792 | 2 536 |
| Tax | 14 | 51 | 43 | −0 | 26 | −0 | 8 | 44 | 59 | 47 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 29 | 131 | 85 | −74 | 135 | −6 | 43 | 119 | 179 | 150 | 6 381 | 8 544 | −130 | −135 | 37 456 | 1 792 | 2 536 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 655 | 1 127 | 851 | 1 696 | 1 771 | 1 873 | 2 087 | 2 030 | 2 046 | 1 999 | 3 608 | 9 304 | 8 680 | 6 541 | 44 578 | 46 297 | 46 694 |
| Equity | 602 | 613 | 699 | 624 | 759 | 953 | 996 | 1 115 | 1 294 | 1 443 | 1 425 | 8 769 | 8 639 | 6 504 | 43 960 | 45 752 | 46 289 |
| Long-term debt | 1 915 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 445 | 352 | 256 |
| Short-term debt | 138 | 245 | 153 | 1 072 | 1 012 | 919 | 1 091 | 914 | 752 | 555 | 2 183 | 535 | 41 | 37 | 172 | 192 | 149 |
| Total debt | 2 053 | 513 | 153 | 1 072 | 1 012 | 919 | 1 091 | 914 | 752 | 555 | 2 183 | 535 | 41 | 37 | 617 | 544 | 405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.4% | 20.4% | 2023 | |
Sml As | Company | 7.5% | 7.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Larsen | Deputy Member | 0 companies |
| Pål Moldvær Larsen | Board of Directors | 0 companies |
| Stian Moldvær Larsen | Chairman | 0 companies |