| Revenue | NOK 56M | -23% |
| EBITDA | NOK 407K | +105% |
| Net profit | NOK -5,9M | +37% |
| Total assets | NOK 22,3M | -23% |
| Equity | NOK 5M | +21% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 70 190 | 67 655 | 72 679 | 73 102 | 55 964 |
| Staff expenses | −29 880 | −33 752 | −35 122 | −38 490 | −29 063 |
| EBITDA | 1 927 | −1 492 | 857 | −8 881 | 407 |
| Depreciation & amort. | −2 386 | −2 516 | −2 612 | −2 465 | −2 221 |
| EBIT | −458 | −4 008 | −1 755 | −11 347 | −1 814 |
| Net financials | 63 | −99 | −611 | −541 | −704 |
| Profit before tax | −396 | −4 107 | −2 366 | −11 888 | −2 518 |
| Tax | −80 | −917 | −534 | −2 613 | 3 360 |
| Net profit | −316 | −3 190 | −1 832 | −9 275 | −5 878 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 34 159 | 31 556 | 33 879 | 28 839 | 22 296 |
| Equity | 9 019 | 5 829 | 3 997 | 4 151 | 5 034 |
| Long-term debt | 303 | 5 455 | 12 625 | 6 169 | 5 444 |
| Short-term debt | 24 837 | 20 272 | 17 257 | 18 519 | 11 818 |
| Total debt | 25 140 | 25 727 | 29 882 | 24 687 | 17 262 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Chief Executive Officer | Chief Executive Officer | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 91.33% | 91.33% | 2024 | |
| Company | 8.67% | 8.67% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Roel Gran | Chief Executive Officer | 0 companies |
| John Martin Austad | Board of Directors | 0 companies |
| Kjell Gran | Chairman | 0 companies |