| Revenue | NOK 3M | +40% |
| EBITDA | NOK 327K | +103% |
| Net profit | NOK 310K | +207% |
| Total assets | NOK 8,3M | +13% |
| Equity | NOK 3,5M | +10% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 582 | 4 510 | 5 506 | 6 070 | 5 756 | 11 258 | 13 398 | 9 689 | 9 334 | 9 574 | 8 078 | 3 609 | 4 549 | 4 771 | 2 832 | 4 135 | 2 104 | 2 950 |
| Staff expenses | −1 753 | −2 399 | −3 758 | −3 232 | −3 844 | −6 428 | −7 594 | −7 395 | −6 578 | −5 569 | −5 496 | −1 866 | −891 | −1 078 | −1 108 | −921 | −830 | −833 |
| EBITDA | 495 | 409 | −213 | 664 | 37 | 1 773 | 2 838 | −2 222 | 550 | 2 017 | 773 | 423 | 2 155 | 2 432 | 868 | 794 | 161 | 327 |
| Depreciation & amort. | −54 | −56 | −52 | −3 | −17 | −22 | −703 | −813 | −407 | −447 | −273 | −95 | −0 | −0 | −0 | −0 | −86 | −95 |
| EBIT | 442 | 353 | −266 | 660 | 21 | 1 751 | 2 135 | −3 034 | 143 | 1 570 | 500 | 328 | 2 155 | 2 432 | 868 | 794 | 76 | 232 |
| Net financials | 37 | 16 | 11 | 17 | 28 | 53 | −1 692 | −66 | −84 | −83 | −53 | 1 | −3 | 269 | −286 | 68 | 54 | 166 |
| Profit before tax | 478 | 369 | −255 | 678 | 49 | 1 804 | 443 | −3 101 | 60 | 1 487 | 446 | 328 | 2 152 | 2 701 | 582 | 862 | 130 | 398 |
| Tax | 135 | 107 | −70 | 189 | −15 | 506 | 598 | −900 | 39 | 383 | 121 | 72 | 476 | 536 | 197 | 203 | 29 | 88 |
| Net profit | 344 | 262 | −185 | 489 | 64 | 1 298 | −155 | −2 200 | 21 | 1 104 | 326 | 256 | 1 677 | 2 165 | 385 | 659 | 101 | 310 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 598 | 2 060 | 1 888 | 2 424 | 2 436 | 5 286 | 6 557 | 3 095 | 4 007 | 4 676 | 2 750 | 2 733 | 7 066 | 5 461 | 5 446 | 3 993 | 7 361 | 8 336 |
| Equity | 686 | 948 | 763 | 1 252 | 816 | 614 | 1 359 | −842 | 179 | 1 283 | 1 609 | 1 865 | 1 196 | 3 361 | 2 846 | 3 096 | 3 197 | 3 507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 30 | 1 500 | 1 100 | 400 | 1 851 | 14 | 0 | 0 | 0 | 0 | 0 | 2 | 17 |
| Short-term debt | 877 | 1 086 | 1 125 | 1 157 | 1 620 | 4 642 | 3 698 | 2 837 | 3 428 | 1 542 | 1 128 | 868 | 5 870 | 2 100 | 2 600 | 897 | 4 162 | 4 813 |
| Total debt | 912 | 1 112 | 1 125 | 1 172 | 1 620 | 4 672 | 5 198 | 3 937 | 3 828 | 3 393 | 1 141 | 868 | 5 870 | 2 100 | 2 600 | 897 | 4 164 | 4 829 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smed Larsens Eftf. As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kjersti Engehaugen | Board of Directors | 0 companies |
| Sjur Dagestad | Chairman | 0 companies |