| Revenue | NOK 53,3M | +33% |
| EBITDA | NOK 2M | -80% |
| Net profit | NOK 2,3M | -71% |
| Total assets | NOK 331,5M | +26% |
| Equity | NOK 20,7M | +13% |
| Employees | 9 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 560 | 19 918 | 18 942 | 19 965 | 21 161 | 22 549 | 29 085 | 26 684 | 31 580 | 36 561 | 32 241 | 40 113 | 53 265 |
| Staff expenses | −3 960 | −3 938 | −3 971 | −4 237 | −4 804 | −5 500 | −6 083 | −6 170 | −6 610 | −8 120 | −7 244 | −8 811 | −13 273 |
| EBITDA | 364 | 596 | 59 | 563 | 126 | 347 | 287 | 416 | 951 | −1 287 | 4 582 | 9 951 | 2 031 |
| Depreciation & amort. | −242 | −242 | −48 | −24 | −24 | −24 | −131 | −32 | −32 | −63 | −86 | −61 | −51 |
| EBIT | 122 | 355 | 11 | 538 | 102 | 323 | 156 | 384 | 919 | −1 350 | 4 496 | 9 890 | 1 980 |
| Net financials | 14 | 28 | 14 | 29 | 56 | 57 | 43 | 38 | 39 | 234 | 50 | 110 | 975 |
| Profit before tax | 136 | 383 | 24 | 567 | 158 | 380 | 199 | 422 | 957 | −1 116 | 4 546 | 10 000 | 2 955 |
| Tax | 128 | 199 | 84 | 166 | 54 | 121 | 74 | 109 | 235 | −227 | 1 009 | 2 229 | 703 |
| Net profit | 8 | 184 | −60 | 401 | 103 | 260 | 125 | 313 | 722 | −889 | 3 536 | 7 771 | 2 252 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 146 | 14 343 | 16 265 | 22 427 | 30 442 | 42 618 | 51 134 | 57 600 | 50 817 | 148 631 | 188 788 | 262 428 | 331 455 |
| Equity | 2 837 | 2 846 | 2 380 | 2 116 | 3 343 | 4 224 | 4 169 | 5 154 | 5 950 | 5 409 | 9 954 | 18 285 | 20 677 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 309 | 11 497 | 13 884 | 20 311 | 27 098 | 38 394 | 46 966 | 52 446 | 44 867 | 143 222 | 178 833 | 244 143 | 310 778 |
| Total debt | 13 309 | 11 497 | 13 884 | 20 311 | 27 098 | 38 394 | 46 966 | 52 446 | 44 867 | 143 222 | 178 833 | 244 143 | 310 778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vvs Eksperten As | Company | 7.3% | 7.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Johnsen | Chief Executive Officer | 0 companies |
| Anders Hugo Lerner Grevstad | Board of Directors | 0 companies |
| Frank Løhre | Board of Directors | 0 companies |
| Tor Roger Haugen | Board of Directors | 0 companies |
| Helge Ranheim | Chairman | 0 companies |
| Dagfinn Fanebust | Board of Directors | 0 companies |
| Arild Brekke | Board of Directors | 0 companies |