| Revenue | NOK 37,6M | +29% |
| EBITDA | NOK 10M | +24% |
| Net profit | NOK 8,9M | +30% |
| Total assets | NOK 23,7M | +24% |
| Equity | NOK 6,8M | +74% |
| Employees | 14 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 045 | 8 326 | 11 189 | 12 581 | 14 870 | 14 551 | 13 609 | 9 916 | 9 194 | 12 273 | 12 234 | 7 911 | 10 861 | 15 868 | 29 144 | 37 573 |
| Staff expenses | −2 450 | −4 008 | −4 872 | −5 855 | −6 416 | −6 507 | −6 755 | −5 258 | −4 782 | −5 935 | −6 310 | −5 709 | −5 207 | −6 346 | −10 774 | −13 559 |
| EBITDA | 1 960 | 1 797 | 1 949 | 1 997 | 2 441 | 1 825 | 1 116 | 227 | 200 | 1 800 | 981 | −3 422 | 434 | 2 953 | 8 039 | 9 980 |
| Depreciation & amort. | −288 | −523 | −521 | −413 | −549 | −632 | −747 | −767 | −676 | −455 | −269 | −91 | −366 | −644 | −809 | −839 |
| EBIT | 1 673 | 1 274 | 1 428 | 1 585 | 1 892 | 1 193 | 369 | −540 | −475 | 1 345 | 711 | −3 514 | 68 | 2 309 | 7 230 | 9 141 |
| Net financials | −60 | −46 | −91 | −78 | 105 | 191 | −129 | −92 | −79 | 269 | 1 083 | 1 087 | 1 348 | 548 | 1 135 | 1 789 |
| Profit before tax | 1 612 | 1 229 | 1 337 | 1 506 | 1 997 | 1 384 | 240 | −632 | −554 | 1 614 | 1 794 | −2 427 | 1 417 | 2 857 | 8 365 | 10 930 |
| Tax | 453 | 348 | 376 | 422 | 480 | 287 | 68 | −151 | −120 | 309 | 155 | −774 | −8 | 474 | 1 521 | 2 044 |
| Net profit | 1 159 | 880 | 962 | 1 084 | 1 518 | 1 097 | 173 | −482 | −435 | 1 305 | 1 639 | −1 653 | 1 425 | 2 383 | 6 844 | 8 886 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 529 | 5 487 | 6 871 | 6 756 | 9 264 | 8 767 | 7 026 | 5 209 | 4 217 | 5 493 | 5 726 | 8 568 | 7 445 | 12 057 | 19 049 | 23 669 |
| Equity | 1 705 | 2 962 | 2 924 | 3 008 | 3 426 | 3 443 | 3 315 | 2 834 | 2 399 | 2 204 | 3 843 | 2 190 | 2 115 | 2 347 | 3 892 | 6 778 |
| Long-term debt | 1 144 | 519 | 1 022 | 486 | 1 879 | 2 332 | 1 679 | 1 192 | 521 | 0 | 0 | 3 000 | 2 400 | 5 000 | 4 439 | 3 664 |
| Short-term debt | 2 681 | 2 005 | 2 925 | 3 262 | 3 958 | 2 992 | 2 031 | 1 184 | 1 297 | 3 290 | 1 883 | 3 378 | 2 930 | 4 710 | 10 718 | 13 227 |
| Total debt | 3 824 | 2 525 | 3 947 | 3 748 | 5 838 | 5 324 | 3 710 | 2 375 | 1 818 | 3 290 | 1 883 | 6 378 | 5 330 | 9 710 | 15 158 | 16 891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Metall Industri Invest As | Company | 60.0% | 60.0% | 2024 |
Q Lab Invest As | Company | 40.0% | 40.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Petter Lunde | Chief Executive Officer | 0 companies |
| Morten Viste | Chief Executive Officer | 0 companies |
| Roald Aas | Chairman | 0 companies |
| Torbjørn Tungland | Board of Directors | 0 companies |