| Revenue | NOK 39M | +31% |
| EBITDA | NOK 6,4M | +55% |
| Net profit | NOK 4,8M | +47% |
| Total assets | NOK 21,4M | +23% |
| Equity | NOK 10M | +90% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 281 | 1 921 | 3 975 | 8 736 | 6 745 | 8 970 | 8 189 | 19 723 | 21 683 | 20 458 | 13 783 | 18 240 | 17 608 | 14 172 | 16 374 | 29 669 | 38 955 |
| Staff expenses | −250 | −381 | −984 | −1 791 | −2 409 | −2 500 | −2 323 | −4 418 | −5 581 | −5 211 | −5 360 | −4 394 | −4 759 | −5 259 | −4 939 | −7 372 | −8 710 |
| EBITDA | −91 | 109 | 848 | 1 899 | −4 | 280 | −463 | 3 712 | 2 568 | 2 267 | −2 423 | 1 579 | −43 | −3 118 | 1 057 | 4 153 | 6 422 |
| Depreciation & amort. | −34 | −37 | −47 | −90 | −143 | −133 | −171 | −290 | −463 | −153 | −216 | −391 | −383 | −407 | −476 | −445 | −344 |
| EBIT | −126 | 72 | 801 | 1 809 | −147 | 147 | −633 | 3 422 | 2 104 | 2 114 | −2 639 | 1 188 | −426 | −3 525 | 581 | 3 707 | 6 078 |
| Net financials | −16 | −8 | −5 | −0 | 5 | −22 | −26 | −60 | −7 | −14 | −12 | −17 | −13 | −133 | −299 | −464 | −460 |
| Profit before tax | −142 | 64 | 796 | 1 808 | −142 | 124 | −659 | 3 362 | 2 097 | 2 099 | −2 651 | 1 171 | −439 | −3 658 | 281 | 3 243 | 5 618 |
| Tax | −15 | −0 | 216 | 507 | −10 | 24 | −0 | 704 | 523 | 545 | −8 | −0 | −0 | −0 | −0 | −0 | 864 |
| Net profit | −127 | 64 | 580 | 1 301 | −132 | 101 | −659 | 2 658 | 1 574 | 1 555 | −2 166 | 1 171 | −439 | −3 658 | 281 | 3 243 | 4 754 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 628 | 1 577 | 4 328 | 2 732 | 3 116 | 2 439 | 6 795 | 9 794 | 10 742 | 6 572 | 8 798 | 7 973 | 11 045 | 11 139 | 17 448 | 21 394 |
| Equity | 11 | 75 | 655 | 1 956 | 1 824 | 1 924 | 1 265 | 3 889 | 5 497 | 7 052 | 4 675 | 5 846 | 5 407 | 1 749 | 2 030 | 5 273 | 10 027 |
| Long-term debt | 0 | 0 | 3 | 10 | 0 | 0 | 0 | 113 | 70 | 13 | 0 | 0 | 0 | 6 224 | 6 319 | 5 718 | 5 568 |
| Short-term debt | 477 | 554 | 919 | 2 362 | 909 | 1 192 | 1 173 | 2 793 | 4 228 | 3 678 | 1 897 | 2 952 | 2 566 | 3 072 | 2 789 | 6 457 | 5 798 |
| Total debt | 477 | 554 | 922 | 2 372 | 909 | 1 192 | 1 173 | 2 906 | 4 297 | 3 690 | 1 897 | 2 952 | 2 566 | 9 296 | 9 108 | 12 175 | 11 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 22.0% | 22.0% | 2022 | |
| Individual | 22.0% | 22.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hege Krey Nibe | Deputy Member | 0 companies |
| Kyrre Nibe | Chairman | 0 companies |