| Revenue | NOK 23,1M | -2% |
| EBITDA | NOK -34K | +94% |
| Net profit | NOK -703K | +56% |
| Total assets | NOK 6,9M | -20% |
| Equity | NOK 844K | -45% |
| Employees | 16 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 936 | 4 056 | 3 918 | 3 705 | 3 755 | 5 756 | 9 727 | 13 086 | 17 844 | 18 721 | 20 838 | 22 384 | 23 004 | 25 714 | 29 231 | 23 649 | 23 150 |
| Staff expenses | −0 | −829 | −1 231 | −1 304 | −1 024 | −1 240 | −2 126 | −4 433 | −5 523 | −7 025 | −8 339 | −8 824 | −9 986 | −10 235 | −11 253 | −13 156 | −12 227 | −11 796 |
| EBITDA | 0 | 123 | 123 | −161 | 256 | 194 | 339 | 1 016 | 1 902 | 3 013 | 2 106 | 3 147 | 2 596 | 2 442 | 1 891 | 1 626 | −530 | −34 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −9 | −31 | −86 | −162 | −191 | −243 | −336 | −389 | −417 | −423 | −472 | −446 | −497 | −447 |
| EBIT | 0 | 123 | 123 | −161 | 247 | 163 | 253 | 854 | 1 710 | 2 770 | 1 770 | 2 759 | 2 179 | 2 019 | 1 419 | 1 180 | −1 027 | −481 |
| Net financials | 0 | −1 | 0 | 0 | −2 | −15 | −40 | −37 | −36 | −39 | −72 | −86 | −78 | −46 | −54 | −65 | −814 | −161 |
| Profit before tax | 0 | 122 | 123 | −161 | 245 | 149 | 213 | 817 | 1 675 | 2 731 | 1 698 | 2 673 | 2 101 | 1 972 | 1 365 | 1 115 | −1 840 | −642 |
| Tax | −0 | 26 | 35 | 4 | 20 | 43 | 60 | 221 | 452 | 681 | 404 | 609 | 463 | 434 | 300 | 245 | −254 | 61 |
| Net profit | 0 | 96 | 88 | −165 | 225 | 106 | 153 | 596 | 1 223 | 2 049 | 1 294 | 2 064 | 1 638 | 1 539 | 1 065 | 870 | −1 587 | −703 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 666 | 969 | 847 | 1 236 | 1 356 | 2 250 | 3 485 | 5 081 | 7 725 | 8 665 | 10 168 | 10 323 | 11 078 | 10 196 | 10 180 | 8 694 | 6 950 |
| Equity | — | 179 | 268 | 103 | 328 | 434 | 587 | 683 | 1 006 | 1 555 | 1 558 | 1 822 | 1 861 | 2 199 | 2 264 | 3 134 | 1 547 | 844 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 269 | 587 | 493 | 684 | 1 205 | 2 436 | 2 378 | 2 185 | 3 230 | 2 960 | 2 229 | 2 678 | 514 |
| Short-term debt | 0 | 486 | 701 | 743 | 613 | 654 | 1 076 | 2 310 | 3 392 | 4 965 | 4 670 | 5 968 | 6 278 | 5 648 | 4 972 | 4 817 | 4 469 | 5 592 |
| Total debt | 0 | 486 | 701 | 743 | 908 | 923 | 1 663 | 2 803 | 4 076 | 6 170 | 7 106 | 8 346 | 8 462 | 8 878 | 7 932 | 7 046 | 7 147 | 6 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØD Deputy Member | Deputy Member | 2023 | — | — |
HK Deputy Member | Deputy Member | 2019 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øystein Dahl | Deputy Member | 0 companies |
| Henning Kopperud Brænden | Deputy Member | 0 companies |
| Joakim Wirkola Karlsen | Chief Executive Officer | 0 companies |
| Lars Thams Brevik | Chief Executive Officer | 0 companies |
| Geir Engedahl-Høgberg | Board of Directors | 0 companies |
| Espen Hult | Board of Directors | 0 companies |
| Geir Høgberg | Board of Directors | 0 companies |
| Lars Eivind Brevik | Chairman | 0 companies |