| Revenue | NOK 13,8M | +16% |
| EBITDA | NOK -1,7M | +54% |
| Net profit | NOK -1,7M | +54% |
| Total assets | NOK 1,2M | +92% |
| Equity | NOK -3,8M | -2% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 754 | 6 076 | 5 734 | 5 672 | 6 590 | 6 703 | 7 276 | 8 537 | 9 356 | 7 700 | 7 988 | 9 058 | 4 814 | 20 326 | 14 389 | 11 914 | 13 785 |
| Staff expenses | −901 | −697 | −1 068 | −1 366 | −1 121 | −1 108 | −1 336 | 1 532 | 1 547 | 1 516 | 1 512 | 1 727 | 719 | 1 322 | 1 910 | 2 724 | −1 865 |
| EBITDA | −44 | 304 | −449 | −268 | 24 | 89 | 30 | 127 | 220 | −584 | −2 236 | −1 533 | 2 087 | −3 557 | −328 | −3 643 | −1 674 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −44 | 304 | −449 | −268 | 24 | 89 | 30 | 127 | 220 | −584 | −2 236 | −1 533 | 2 087 | −3 557 | −328 | −3 643 | −1 674 |
| Net financials | 2 | −7 | −1 | 123 | 637 | 220 | −1 | 2 | 2 | −4 | −12 | −27 | −23 | −18 | −15 | −43 | −14 |
| Profit before tax | −42 | 297 | −450 | −145 | 661 | 309 | 28 | 127 | 222 | −588 | −2 248 | −1 560 | 2 064 | −3 575 | −343 | −3 686 | −1 689 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 83 | 85 | 125 | −58 | −174 | −428 | 480 | −768 | 131 | −0 | −0 |
| Net profit | −42 | 297 | −450 | −145 | 661 | 309 | −55 | 42 | 96 | −530 | −2 074 | −1 132 | 1 584 | −2 806 | −474 | −3 686 | −1 689 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 249 | 568 | 357 | 597 | 1 032 | 2 051 | 2 295 | 2 541 | 2 313 | 1 715 | 3 489 | 1 916 | 11 485 | 4 288 | 642 | 1 231 |
| Equity | — | — | −845 | −991 | −329 | −21 | −75 | −34 | 63 | −283 | −1 775 | −1 133 | 452 | 369 | −105 | −3 790 | −3 847 |
| Long-term debt | 0 | 176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 192 | 469 | 430 | 723 | 926 | 1 052 | 2 126 | 2 329 | 2 479 | 2 596 | 3 490 | 4 622 | 1 464 | 11 115 | 4 393 | 4 433 | 5 078 |
| Total debt | 1 192 | 645 | 1 413 | 1 347 | 926 | 1 052 | 2 126 | 2 329 | 2 479 | 2 596 | 3 490 | 4 622 | 1 464 | 11 115 | 4 393 | 4 433 | 5 078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grot As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Ekrene Vik | Chief Executive Officer | 0 companies |
| Nils Brynildsen Sandegren | Chief Executive Officer | 0 companies |
| Einar Idsøe Østevik Eidsvåg | Chairman | 0 companies |
| Stefan Johan Jansen | Board of Directors | 0 companies |
| Einar Idsøe Eidsvåg | Chairman | 0 companies |