| Revenue | NOK 77,4M | -3% |
| EBITDA | NOK 18,2M | +582% |
| Net profit | NOK -4,6M | +69% |
| Total assets | NOK 64,2M | -37% |
| Equity | NOK -26,5M | -26588% |
| Employees | 34 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 1 133 | 10 747 | 14 951 | 10 522 | 16 182 | 21 721 | 23 174 | 27 891 | 36 663 | 50 255 | 54 542 | 50 265 | 50 760 | 64 779 | 79 674 | 77 406 |
| Staff expenses | −348 | −2 557 | −3 592 | −7 845 | −10 301 | −10 300 | −10 861 | −11 394 | −14 195 | −13 575 | −20 726 | −29 485 | −28 801 | −32 573 | −41 456 | −38 199 | −29 322 |
| EBITDA | −1 415 | −3 280 | −1 587 | −4 284 | −7 259 | −3 706 | −17 | −284 | −224 | 3 975 | 930 | −7 317 | −3 290 | −5 510 | −6 583 | −3 769 | 18 162 |
| Depreciation & amort. | −286 | −2 287 | −3 259 | −3 274 | −3 528 | −3 558 | −1 834 | −1 019 | −1 086 | −1 773 | −3 662 | −4 366 | −4 645 | −4 305 | −8 052 | −6 630 | −17 185 |
| EBIT | −1 702 | −5 567 | −4 846 | −7 558 | −10 788 | −7 264 | −1 850 | −1 302 | −1 311 | 2 202 | −2 732 | −11 683 | −7 935 | −9 815 | −14 635 | −10 399 | 977 |
| Net financials | 65 | 61 | −60 | −77 | −1 493 | −135 | −563 | −465 | −218 | −367 | −490 | −979 | −1 383 | −1 083 | 472 | −5 412 | −5 611 |
| Profit before tax | −1 637 | −5 506 | −4 906 | −7 636 | −12 281 | −7 399 | −2 413 | −1 767 | −1 528 | 1 835 | −3 221 | −12 661 | −9 318 | −10 897 | −14 162 | −15 811 | −4 634 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −4 108 | −3 791 | −3 841 | 924 | −520 | −2 961 | −2 374 | −2 552 | −2 882 | −726 | −0 |
| Net profit | −1 637 | −5 506 | −4 906 | −7 636 | −12 281 | −7 399 | 1 695 | 2 024 | 2 313 | 911 | −2 701 | −9 700 | −6 943 | −8 346 | −11 280 | −15 085 | −4 634 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 501 | 9 742 | 15 757 | 18 448 | 15 994 | 10 800 | 16 606 | 18 941 | 21 657 | 27 301 | 29 651 | 58 926 | 57 203 | 115 746 | 124 629 | 101 863 | 64 183 |
| Equity | 12 178 | 7 081 | 5 180 | 5 546 | 9 542 | 2 463 | 4 159 | 6 182 | 8 495 | 12 011 | 21 830 | 15 720 | 8 019 | 36 341 | 24 475 | −99 | −26 454 |
| Long-term debt | 0 | 1 523 | 7 308 | −660 | 2 515 | 3 151 | 8 129 | 7 413 | 7 184 | 3 408 | 516 | 32 129 | 38 000 | 65 645 | 69 217 | 76 304 | 75 642 |
| Short-term debt | 1 323 | 1 139 | 3 269 | 5 012 | 3 355 | 4 534 | 4 019 | 5 178 | 5 893 | 11 882 | 7 305 | 11 077 | 11 184 | 13 760 | 30 938 | 25 658 | 14 996 |
| Total debt | 1 323 | 2 661 | 10 577 | 12 242 | 5 870 | 7 685 | 12 148 | 12 591 | 13 078 | 15 290 | 7 821 | 43 206 | 49 184 | 79 406 | 100 154 | 101 962 | 90 637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
RR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Olli Sakari Nokso-Koivisto | Chief Executive Officer | 0 companies |
| André Jensen | Chief Executive Officer | 0 companies |
| Ranajay Roy | Chief Executive Officer | 0 companies |
| Michael Ramm Østgaard | Chief Executive Officer | 0 companies |
| Helge Steen-Johnsen | Board of Directors | 0 companies |
| Trine Bjerke Welhaven | Chairman | 0 companies |
| Nils Anders Vold | Board of Directors | 0 companies |
| Christian Petersen | Chairman | 0 companies |
| Bengt Daniel Oliveira De Sousa | Board of Directors | 0 companies |
| Tom Oscar Collett | Board of Directors | 0 companies |
| Erling August Platou Thomas Amble | Board of Directors | 0 companies |
| Johnny Rindahl | Board of Directors | 0 companies |