| Revenue | NOK 17,7M | +3% |
| EBITDA | NOK -4M | +28% |
| Net profit | NOK -5,1M | +20% |
| Total assets | NOK 5,3M | -25% |
| Equity | NOK -11,5M | -81% |
| Employees | 47 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 447 | 2 682 | 3 168 | 0 | 2 499 | 2 419 | 2 950 | 3 221 | 3 433 | 3 363 | 4 402 | 4 104 | 5 658 | 7 551 | 6 964 | 17 264 | 17 737 |
| Staff expenses | −0 | −226 | −630 | −605 | −0 | −217 | −179 | −217 | −243 | −359 | −779 | −960 | −873 | −1 222 | −1 461 | −2 238 | −10 199 | −10 122 |
| EBITDA | 0 | 256 | −116 | 49 | 0 | −50 | 81 | 374 | 380 | 51 | 116 | 142 | 130 | 497 | 1 472 | −1 215 | −5 587 | −4 006 |
| Depreciation & amort. | −0 | −150 | −150 | −228 | −0 | −236 | −208 | −107 | −106 | −85 | −84 | −90 | −90 | −97 | −35 | −102 | −811 | −1 128 |
| EBIT | 0 | 106 | −266 | −179 | 0 | −286 | −128 | 267 | 275 | −33 | 32 | 52 | 40 | 400 | 1 437 | −1 318 | −6 399 | −5 135 |
| Net financials | 0 | −41 | 0 | 0 | 0 | −65 | −71 | 0 | −2 | 0 | −1 | −3 | −2 | −4 | −1 | −5 | −5 | −1 |
| Profit before tax | 0 | 64 | −266 | −179 | 0 | −351 | −199 | 267 | 273 | −33 | 31 | 49 | 38 | 396 | 1 436 | −1 323 | −6 404 | −5 136 |
| Tax | −0 | 20 | −72 | −47 | −0 | −94 | −53 | 74 | 76 | −6 | 0 | 13 | 9 | 97 | 310 | −0 | −0 | −0 |
| Net profit | 0 | 44 | −194 | −132 | 0 | −257 | −146 | 194 | 196 | −27 | 31 | 36 | 29 | 299 | 1 126 | −1 323 | −6 404 | −5 136 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 124 | 1 618 | 1 707 | — | 1 314 | 1 460 | 905 | 891 | 714 | 768 | 856 | 805 | 1 344 | 2 318 | 1 700 | 7 133 | 5 343 |
| Equity | — | 198 | 140 | 124 | — | −148 | −39 | 155 | 351 | 324 | 458 | 495 | 524 | 223 | 1 349 | 26 | −6 378 | −11 513 |
| Long-term debt | 0 | 664 | 1 145 | 1 245 | 0 | 1 395 | 1 465 | 525 | 377 | 200 | 150 | 100 | 102 | 0 | 0 | 1 000 | 9 538 | 12 254 |
| Short-term debt | 0 | 263 | 333 | 338 | 0 | 67 | 34 | 225 | 163 | 190 | 159 | 261 | 180 | 1 121 | 969 | 674 | 3 972 | 4 603 |
| Total debt | 0 | 927 | 1 478 | 1 583 | 0 | 1 462 | 1 498 | 750 | 540 | 390 | 309 | 361 | 282 | 1 121 | 969 | 1 674 | 13 511 | 16 857 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BE Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
System-Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| David Benedict Arnesen | Chief Executive Officer | 0 companies |
| Jan Hugo Jakobsen | Chief Executive Officer | 0 companies |
| Barbro Elisabeth Halvorsen Printzell | Chief Executive Officer | 0 companies |
| Amalie Antona Bertelsen | Chief Executive Officer | 0 companies |
| Bernt Walther Bertelsen | Chief Executive Officer | 0 companies |
| Oddvar Halvorsen | Board of Directors | 0 companies |
| Rune Skomakerstuen | Chairman | 0 companies |