| Revenue | NOK 32,2M | +27% |
| EBITDA | NOK 5,3M | +630% |
| Net profit | NOK 4,5M | +430% |
| Total assets | NOK 15,5M | +71% |
| Equity | NOK 9,4M | +59% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 1 714 | 4 668 | 6 180 | 9 242 | 11 308 | 12 134 | 12 716 | 17 943 | 20 582 | 22 899 | 22 679 | 20 775 | 26 851 | 30 049 | 25 472 | 32 232 |
| Staff expenses | −125 | −243 | −631 | −835 | −1 028 | −1 457 | −1 586 | −1 774 | −2 173 | −2 592 | −2 632 | −2 553 | −2 388 | −3 138 | −3 250 | −2 929 | −3 694 |
| EBITDA | −127 | 161 | 209 | 170 | 300 | 736 | 337 | 754 | 1 326 | 2 070 | 2 183 | 656 | 2 289 | 4 726 | −681 | −995 | 5 274 |
| Depreciation & amort. | −2 | −10 | −10 | −16 | −21 | −13 | −21 | −120 | −114 | −120 | −128 | −174 | −101 | −127 | −130 | −128 | −50 |
| EBIT | −129 | 151 | 200 | 155 | 279 | 722 | 316 | 634 | 1 212 | 1 950 | 2 055 | 482 | 2 188 | 4 599 | −811 | −1 123 | 5 225 |
| Net financials | 0 | 0 | 0 | 0 | −0 | −4 | −14 | 6 | −1 | 3 | −35 | 0 | −82 | −70 | −298 | 13 | 29 |
| Profit before tax | −129 | 152 | 200 | 155 | 279 | 718 | 301 | 640 | 1 212 | 1 953 | 2 020 | 482 | 2 106 | 4 529 | −1 109 | −1 110 | 5 254 |
| Tax | −0 | −1 | 53 | 44 | 78 | 202 | 85 | 177 | 312 | 476 | 480 | 110 | 499 | 1 036 | −236 | 252 | 753 |
| Net profit | −129 | 152 | 147 | 111 | 200 | 517 | 216 | 463 | 900 | 1 477 | 1 540 | 372 | 1 607 | 3 493 | −873 | −1 362 | 4 501 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 | 450 | 1 005 | 1 436 | 2 119 | 2 778 | 3 217 | 4 135 | 5 607 | 6 695 | 7 198 | 6 739 | 9 089 | 12 085 | 10 283 | 9 093 | 15 511 |
| Equity | — | 85 | 232 | 343 | 543 | 1 060 | 1 276 | 1 739 | 2 038 | 2 516 | 3 356 | 3 728 | 5 335 | 8 128 | 7 255 | 5 893 | 9 393 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 130 | 365 | 772 | 1 093 | 1 576 | 1 719 | 1 941 | 2 397 | 3 569 | 4 179 | 3 842 | 3 011 | 3 754 | 3 957 | 3 028 | 3 200 | 6 118 |
| Total debt | 130 | 365 | 773 | 1 093 | 1 576 | 1 719 | 1 941 | 2 397 | 3 569 | 4 179 | 3 842 | 3 011 | 3 754 | 3 957 | 3 028 | 3 200 | 6 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Deputy Member | Deputy Member | 2012 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 11.0% | 11.0% | 2024 | |
Acta Non Verba A/S | Company | 11.0% | 11.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pattaranan Gaupseth | Deputy Member | 0 companies |
| Terje Gaupseth | Chief Executive Officer | 0 companies |
| Rune Paulseth | Deputy Chairman | 0 companies |
| Karl Yngve Hanseth | Board of Directors | 0 companies |