| Revenue | NOK 221,3M | +12% |
| EBITDA | NOK 17,9M | -3% |
| Net profit | NOK 5,8M | -43% |
| Total assets | NOK 202,4M | +5% |
| Equity | NOK 47,4M | +14% |
| Employees | 37 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 66 598 | 115 543 | 173 742 | 198 409 | 221 294 |
| Staff expenses | −13 151 | −18 262 | −25 377 | −35 084 | −45 851 |
| EBITDA | 5 308 | 9 324 | 15 562 | 18 386 | 17 902 |
| Depreciation & amort. | −4 897 | −2 971 | −2 468 | −3 156 | −4 128 |
| EBIT | 412 | 6 353 | 13 094 | 15 230 | 13 773 |
| Net financials | −199 | −922 | −2 582 | −2 199 | −6 158 |
| Profit before tax | 213 | 5 431 | 10 512 | 13 030 | 7 615 |
| Tax | −0 | −8 365 | 2 180 | 2 809 | 1 813 |
| Net profit | 213 | 13 796 | 8 332 | 10 221 | 5 803 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 35 751 | 102 405 | 150 611 | 192 192 | 202 363 |
| Equity | 9 041 | 22 837 | 31 169 | 41 606 | 47 408 |
| Long-term debt | 1 000 | 750 | 6 326 | 7 959 | 0 |
| Short-term debt | 24 260 | 76 033 | 113 116 | 142 628 | 151 632 |
| Total debt | 25 260 | 76 783 | 119 442 | 150 586 | 151 632 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IM Chief Executive Officer | Chief Executive Officer | 2019 |
DK Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (4) | ||
EH Deputy Member | Deputy Member | 2022 – 2025 |
JG Deputy Member | Deputy Member | 2022 – 2025 |
BE Deputy Member | Deputy Member | 2022 – 2022 |
RI Deputy Member | Deputy Member | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (4) | ||
| Chairman | 2022 – 2025 | |
| Chairman | 2022 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 99.93% | 99.93% | 2024 | |
| Company | 39.59% | 39.59% | 2023 | |
| Company | 27.76% | 27.76% | 2023 | |
| Company | 7.92% | 7.92% | 2023 | |
| Company | 7.24% | 7.24% | 2023 | |
| Company | 2.84% | 2.84% | 2023 | |
| Company | 2.84% | 2.84% | 2023 | |
| Individual | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Endre Havnås | Deputy Member | 0 companies |
| Jon Gregar Siljudalen | Deputy Member | 0 companies |
| Ilya Mario Savva | Chief Executive Officer | 0 companies |
| Dag Kibsgaard-Petersen | Chief Executive Officer | 0 companies |
| Bjørn Einar Kihl | Deputy Member | 0 companies |
| Rune Ingve Fløgstad | Deputy Member | 0 companies |
| Anders Pål Oskar Warolin | Board of Directors | 0 companies |
| Tore Schiøtz | Chairman | 0 companies |
| Terje Andersen | Chairman | 0 companies |
| Olof Kristoffer Nordin | Chairman | 0 companies |
| Adrian Piah Song Yeo | Board of Directors | 0 companies |
| Arne Medlien | Board of Directors | 0 companies |