| Revenue | NOK 300K | -10% |
| EBITDA | NOK -107K | -435% |
| Net profit | NOK -107K | -272% |
| Total assets | NOK 148K | +50% |
| Equity | NOK -227K | -89% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 555 | 2 564 | 0 | 2 663 | 2 829 | 2 962 | 2 709 | 3 029 | 3 406 | 3 715 | 3 879 | 3 789 | 3 568 | 567 | 273 | 188 | 334 | 300 |
| Staff expenses | −0 | −1 539 | −1 428 | −0 | −1 425 | −1 425 | −1 616 | −1 395 | −1 630 | −2 006 | −2 024 | −2 221 | −2 212 | −2 044 | −161 | −127 | −183 | −43 | −125 |
| EBITDA | 0 | 141 | 234 | 0 | 199 | 328 | 326 | 218 | 195 | 242 | 198 | 220 | 209 | 229 | 44 | −46 | −295 | 32 | −107 |
| Depreciation & amort. | −0 | −145 | −152 | −0 | −150 | −195 | −202 | −188 | −128 | −148 | −140 | −193 | −157 | −22 | −43 | −48 | −48 | −0 | −2 |
| EBIT | 0 | −4 | 83 | 0 | 49 | 133 | 124 | 30 | 67 | 94 | 59 | 27 | 52 | 208 | 1 | −93 | −343 | 32 | −109 |
| Net financials | 0 | −77 | −57 | 0 | −181 | −78 | −79 | −49 | −44 | −35 | −39 | −47 | −49 | −39 | −2 | 2 | 2 | 30 | 3 |
| Profit before tax | 0 | −81 | 26 | 0 | −132 | 55 | 45 | −19 | 23 | 59 | 19 | −20 | 3 | 169 | −1 | −92 | −341 | 62 | −107 |
| Tax | −0 | −23 | 8 | −0 | −9 | 15 | 17 | −4 | 7 | 14 | 4 | −5 | 1 | 37 | −0 | −20 | −26 | −0 | −0 |
| Net profit | 0 | −58 | 18 | 0 | −123 | 40 | 29 | −15 | 15 | 45 | 15 | −15 | 2 | 131 | −1 | −71 | −315 | 62 | −107 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 237 | 1 098 | — | 1 486 | 1 469 | 1 331 | 1 146 | 1 285 | 1 399 | 1 462 | 1 795 | 1 853 | 565 | 311 | 611 | 101 | 99 | 148 |
| Equity | — | 143 | 161 | — | 46 | 86 | 115 | 100 | 115 | 160 | 176 | 161 | 163 | 204 | 204 | 132 | −183 | −121 | −227 |
| Long-term debt | 0 | 580 | 427 | 0 | 965 | 1 037 | 832 | 686 | 670 | 673 | 759 | 812 | 1 044 | 38 | 46 | 26 | 0 | 0 | 0 |
| Short-term debt | 0 | 514 | 510 | 0 | 474 | 346 | 385 | 360 | 500 | 567 | 527 | 823 | 645 | 323 | 61 | 453 | 283 | 219 | 270 |
| Total debt | 0 | 1 094 | 937 | 0 | 1 439 | 1 383 | 1 217 | 1 046 | 1 170 | 1 239 | 1 286 | 1 635 | 1 690 | 361 | 107 | 479 | 283 | 219 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 40.0% | 40.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Gryting | Chief Executive Officer | 0 companies |
| Truls Gryting | Chief Executive Officer | 0 companies |
| Truls Edwardsen Gryting | Chief Executive Officer | 0 companies |
| Marina Ellinor Gryting | Board of Directors | 0 companies |
| Marina Edwardsen Gryting | Board of Directors | 0 companies |