| Revenue | NOK 59,7M | -23% |
| EBITDA | NOK -729K | -145% |
| Net profit | NOK -1,1M | -232% |
| Total assets | NOK 27,6M | +13% |
| Equity | NOK 9,6M | -11% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 175 | 8 397 | 11 809 | 10 747 | 10 141 | 17 183 | 22 654 | 24 517 | 34 476 | 37 334 | 42 986 | 44 663 | 55 373 | 56 505 | 73 089 | 78 046 | 59 717 |
| Staff expenses | −611 | −936 | −1 611 | −1 432 | −1 651 | −2 997 | −3 443 | −4 663 | −5 028 | −6 232 | −6 942 | −7 540 | −7 837 | −7 970 | −9 170 | −10 689 | −9 707 |
| EBITDA | 713 | 507 | 605 | 271 | 432 | 1 172 | 1 316 | 794 | 1 161 | 997 | 1 612 | 1 266 | 1 900 | 228 | 1 640 | 1 607 | −729 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −58 | −141 | −194 | −149 | −46 | −25 | −147 | −416 |
| EBIT | 713 | 507 | 605 | 271 | 432 | 1 172 | 1 316 | 794 | 1 161 | 939 | 1 472 | 1 072 | 1 751 | 182 | 1 615 | 1 459 | −1 145 |
| Net financials | −1 | 15 | 8 | 25 | 18 | −5 | 16 | −40 | 32 | −164 | −141 | −178 | −254 | 112 | −544 | −382 | −11 |
| Profit before tax | 713 | 521 | 613 | 296 | 450 | 1 167 | 1 332 | 754 | 1 193 | 775 | 1 331 | 894 | 1 497 | 294 | 1 071 | 1 077 | −1 156 |
| Tax | 200 | 148 | 185 | 84 | 126 | 331 | 361 | 218 | 299 | 121 | 266 | 233 | 333 | 62 | 238 | 210 | −8 |
| Net profit | 512 | 373 | 428 | 212 | 324 | 836 | 971 | 536 | 895 | 654 | 1 064 | 661 | 1 164 | 232 | 832 | 867 | −1 148 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 622 | 4 425 | 5 182 | 5 308 | 5 457 | 10 140 | 10 360 | 12 559 | 14 363 | 17 159 | 15 662 | 20 902 | 24 390 | 20 007 | 24 263 | 24 535 | 27 641 |
| Equity | 665 | 1 038 | 1 467 | 1 679 | 2 003 | 2 839 | 3 810 | 4 346 | 5 240 | 5 895 | 6 959 | 7 620 | 8 784 | 9 016 | 9 848 | 10 716 | 9 568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5 353 | 4 713 | 3 886 | 6 025 | 7 099 | 4 559 | 7 200 | 7 854 | 4 528 | 7 797 | 8 576 | 9 905 |
| Short-term debt | 2 957 | 3 387 | 3 716 | 3 629 | 3 454 | 1 948 | 1 837 | 4 328 | 3 098 | 4 165 | 4 144 | 6 082 | 7 751 | 6 464 | 6 618 | 5 243 | 8 168 |
| Total debt | 2 957 | 3 387 | 3 716 | 3 629 | 3 454 | 7 301 | 6 550 | 8 214 | 9 123 | 11 264 | 8 703 | 13 282 | 15 606 | 10 991 | 14 415 | 13 819 | 18 073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fm Invest As | Company | 50.0% | 50.0% | 2024 |
Ttc Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Hesmyr | Chief Executive Officer | 0 companies |
| Niklas Jonatan Kallis | Chief Executive Officer | 0 companies |
| Frode Bremnes | Chief Executive Officer | 0 companies |
| Christer Busse | Chief Executive Officer | 0 companies |
| Richard Urbanski | Chairman | 0 companies |
| Mona Margrethe Bremnes | Board of Directors | 0 companies |
| Truls Haakon Tvete | Board of Directors | 0 companies |