| Revenue | NOK 8,6M | +66% |
| EBITDA | NOK 1M | +134% |
| Net profit | NOK 828K | +123% |
| Total assets | NOK 2,5M | -2% |
| Equity | NOK 1,6M | +26% |
| Employees | 14 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 22 355 | 28 780 | 19 322 | 23 183 | 23 665 | 20 468 | 26 263 | 6 123 | 8 075 | 7 902 | 5 415 | 11 503 | 4 713 | 14 149 | 9 078 | 7 271 | 5 185 | 8 606 |
| Staff expenses | −0 | −14 735 | −18 906 | −12 483 | −14 987 | −17 400 | −15 952 | −17 667 | −2 846 | −5 073 | −4 590 | −3 616 | −6 311 | −3 035 | −7 958 | −6 669 | −4 806 | −3 211 | −4 715 |
| EBITDA | 0 | 4 001 | 4 635 | 1 295 | 1 524 | 2 653 | 792 | 2 683 | 1 658 | 122 | 1 472 | 336 | 1 652 | 33 | 1 527 | −276 | 698 | 448 | 1 046 |
| Depreciation & amort. | −0 | −193 | −223 | −178 | −82 | −117 | −172 | −168 | −5 | −9 | −15 | −14 | −12 | −0 | −20 | −35 | −27 | −24 | −13 |
| EBIT | 0 | 3 808 | 4 412 | 1 117 | 1 442 | 2 536 | 621 | 2 514 | 1 653 | 113 | 1 457 | 322 | 1 640 | 33 | 1 507 | −312 | 671 | 424 | 1 034 |
| Net financials | 0 | 154 | 96 | 12 | 31 | 18 | 17 | −16 | 401 | −217 | 145 | 5 | −121 | 17 | 31 | 29 | 39 | 51 | 28 |
| Profit before tax | 0 | 3 962 | 4 508 | 1 129 | 1 473 | 2 554 | 638 | 2 498 | 2 053 | −104 | 1 602 | 328 | 1 519 | 50 | 1 538 | −282 | 710 | 475 | 1 062 |
| Tax | −0 | 1 119 | 1 268 | 314 | 406 | 730 | 280 | 697 | 530 | −108 | 377 | 69 | 334 | 12 | 338 | −62 | 155 | 104 | 234 |
| Net profit | 0 | 2 844 | 3 240 | 814 | 1 067 | 1 824 | 358 | 1 801 | 1 523 | 3 | 1 225 | 258 | 1 185 | 39 | 1 200 | −220 | 555 | 370 | 828 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 9 313 | 10 462 | 6 256 | 8 596 | 8 385 | 6 488 | 8 333 | 5 290 | 5 904 | 6 037 | 5 433 | 6 394 | 4 201 | 8 815 | 2 516 | 3 300 | 2 566 | 2 522 |
| Equity | — | 1 985 | 2 220 | 3 050 | 2 148 | 1 925 | 1 499 | 2 317 | 3 840 | 3 844 | 4 069 | 4 327 | 3 512 | 3 551 | 1 751 | 1 530 | 1 485 | 1 255 | 1 583 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 501 | 523 | 0 | 313 | 239 | 182 | 137 | 108 | 86 | 0 | 0 | 35 | 25 | 37 |
| Short-term debt | 0 | 7 328 | 8 242 | 2 636 | 5 909 | 5 958 | 4 465 | 6 016 | 1 137 | 1 821 | 1 786 | 968 | 2 774 | 564 | 7 064 | 986 | 1 780 | 1 285 | 903 |
| Total debt | 0 | 7 328 | 8 242 | 3 206 | 6 449 | 6 459 | 4 988 | 6 016 | 1 449 | 2 061 | 1 967 | 1 105 | 2 882 | 650 | 7 064 | 986 | 1 815 | 1 310 | 939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 64.0% | 64.0% | 2022 | |
Tempo Investering As | Company | 26.0% | 26.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Johnny Mikaél Strandman | Chief Executive Officer | 0 companies |
| Morten Haakon Walde | Chairman | 0 companies |
| Svein Cato Rund | Board of Directors | 0 companies |