| Revenue | NOK 119,9M | +84% |
| EBITDA | NOK 26,9M | +166% |
| Net profit | NOK 20,3M | +161% |
| Total assets | NOK 52,1M | +79% |
| Equity | NOK 4,8M | -4% |
| Employees | 66 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 506 | 5 582 | 7 351 | 7 409 | 10 878 | 12 959 | 15 696 | 16 512 | 14 514 | 17 226 | 26 518 | 47 407 | 38 224 | 43 328 | 43 234 | 39 218 | 65 067 | 119 940 |
| Staff expenses | −0 | −2 433 | −3 864 | −5 490 | −4 594 | −6 414 | −8 098 | −8 584 | −10 088 | −8 837 | −11 967 | −15 262 | −25 399 | −22 195 | −24 462 | −26 734 | −24 248 | −30 198 | −46 742 |
| EBITDA | 0 | −6 | 434 | −867 | 17 | 1 773 | 759 | 1 424 | 367 | 1 976 | 1 617 | 4 359 | 8 781 | 4 810 | 5 382 | 4 438 | 5 322 | 10 131 | 26 920 |
| Depreciation & amort. | −0 | −94 | −199 | −260 | −308 | −351 | −278 | −323 | −272 | −261 | −188 | −147 | −123 | −103 | −92 | −66 | −62 | −142 | −353 |
| EBIT | 0 | −100 | 235 | −1 128 | −291 | 1 421 | 481 | 1 100 | 95 | 1 715 | 1 428 | 4 212 | 8 658 | 4 707 | 5 290 | 4 371 | 5 260 | 9 989 | 26 567 |
| Net financials | 0 | −38 | 7 | −64 | −247 | −103 | −182 | −204 | −24 | −8 | −27 | −27 | 171 | 92 | 239 | −37 | 43 | −19 | −562 |
| Profit before tax | 0 | −138 | 242 | −1 192 | −538 | 1 319 | 298 | 896 | 71 | 1 707 | 1 402 | 4 185 | 8 829 | 4 799 | 5 528 | 4 334 | 5 303 | 9 970 | 26 006 |
| Tax | −0 | −0 | 121 | −91 | −0 | 2 | 111 | 287 | 19 | 429 | 346 | 965 | 1 947 | 1 055 | 1 227 | 956 | 1 171 | 2 198 | 5 725 |
| Net profit | 0 | −138 | 121 | −1 101 | −538 | 1 316 | 187 | 609 | 51 | 1 279 | 1 056 | 3 221 | 6 882 | 3 744 | 4 301 | 3 379 | 4 132 | 7 772 | 20 280 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 776 | 2 046 | 2 457 | 3 140 | 3 538 | 4 788 | 3 787 | 3 716 | 5 567 | 6 057 | 11 228 | 21 453 | 16 199 | 12 383 | 17 208 | 17 448 | 29 171 | 52 073 |
| Equity | — | −44 | 77 | −1 023 | −769 | 547 | 734 | 1 343 | 1 395 | 1 694 | 1 750 | 4 971 | 4 941 | 4 939 | 4 888 | 4 844 | 4 891 | 4 938 | 4 764 |
| Long-term debt | 0 | 329 | 274 | 54 | 0 | 2 | 18 | 25 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 490 | 1 695 | 3 427 | 3 337 | 2 988 | 4 036 | 2 418 | 2 315 | 3 873 | 4 306 | 6 257 | 16 512 | 11 260 | 7 495 | 12 364 | 12 557 | 24 232 | 47 002 |
| Total debt | 0 | 1 820 | 1 969 | 3 481 | 3 908 | 2 990 | 4 054 | 2 443 | 2 321 | 3 873 | 4 306 | 6 257 | 16 512 | 11 260 | 7 495 | 12 364 | 12 557 | 24 232 | 47 002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Initium Energy As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Olav Moe | Chief Executive Officer | 0 companies |
| Per Øyvind Berge | Board of Directors | 0 companies |
| Frank Lohne Storm | Chairman | 0 companies |
| Øivind Andreas Dahl-Stamnes | Board of Directors | 0 companies |