| Revenue | NOK 65,4M | +16% |
| EBITDA | NOK -144K | +99% |
| Net profit | NOK -1,1M | +88% |
| Total assets | NOK 19,5M | +8% |
| Equity | NOK -5,8M | +37% |
| Employees | 33 | — |
| Item | 2008 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 385 | 13 340 | 0 | 0 | 2 175 | 5 177 | 4 434 | 0 | 102 619 | 92 287 | 74 768 | 67 484 | 56 346 | 65 358 |
| Staff expenses | −8 846 | −2 564 | −346 | −46 | −784 | −2 557 | −2 374 | −0 | −39 218 | −37 483 | −25 011 | −33 952 | −39 106 | −36 116 |
| EBITDA | 3 381 | 289 | −563 | −362 | 982 | 1 367 | 416 | −290 | −1 437 | −1 517 | −2 165 | −10 885 | −11 458 | −144 |
| Depreciation & amort. | −6 | −73 | −24 | −4 | −227 | −592 | −803 | −607 | −4 258 | −3 450 | −2 766 | −390 | −547 | −554 |
| EBIT | 3 375 | 216 | −588 | −366 | 755 | 775 | −386 | −897 | −5 695 | −4 967 | −4 931 | −11 274 | −12 006 | −698 |
| Net financials | 55 | 897 | 903 | 809 | 80 | −264 | 57 | 280 | 86 | 255 | 4 547 | 101 | −235 | −748 |
| Profit before tax | 3 429 | 1 113 | 315 | 443 | 835 | 511 | −329 | −617 | −5 610 | −4 712 | −385 | −11 174 | −12 241 | −1 446 |
| Tax | 978 | 55 | −13 | −133 | 155 | 206 | −71 | −133 | −715 | −585 | −557 | −2 458 | −2 693 | −318 |
| Net profit | 2 452 | 1 059 | 328 | 575 | 680 | 305 | −258 | −485 | −4 894 | −4 128 | 172 | −8 716 | −9 548 | −1 128 |
| Item | 2008 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 721 | 4 611 | 6 331 | 7 757 | 6 497 | 11 003 | 20 539 | 16 670 | 29 344 | 25 614 | 33 775 | 19 559 | 18 120 | 19 532 |
| Equity | 1 122 | 3 192 | 2 486 | 2 133 | 2 813 | 3 119 | 16 818 | 16 333 | 14 263 | 10 136 | 8 120 | 246 | −9 169 | −5 797 |
| Long-term debt | 1 000 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 500 | 11 000 |
| Short-term debt | 7 599 | 1 418 | 3 845 | 5 623 | 3 645 | 7 884 | 3 721 | 337 | 15 080 | 15 478 | 25 655 | 19 313 | 17 789 | 14 329 |
| Total debt | 8 599 | 1 418 | 3 845 | 5 623 | 3 684 | 7 884 | 3 721 | 337 | 15 080 | 15 478 | 25 655 | 19 313 | 27 289 | 25 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Amesto Group As | Company | 63.2% | 63.2% | 2024 |
| Individual | 6.0% | 6.0% | 2022 | |
Speinvest As | Company | 5.5% | 5.5% | 2024 |
Good Workaround As | Company | 5.5% | 5.5% | 2024 |
Vandemir Invest As | Company | 5.5% | 5.5% | 2024 |
Darre-Nilsen Invest As | Company | 5.5% | 5.5% | 2024 |
Tinka Vekst As | Company | 4.6% | 4.6% | 2024 |
Levare As | Company | 3.7% | 3.7% | 2024 |
Apec As | Company | 2.3% | 2.3% | 2024 |
| Individual | 1.3% | 1.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Ketil Darre-Nilsen | Chief Executive Officer | 0 companies |
| Endre Markussen | Chief Executive Officer | 0 companies |
| Lena Lundhaug Øian | Chief Executive Officer | 0 companies |
| Jan Erik Kaasa | Chairman | 0 companies |
| Pål Hardersen Prydz | Chairman | 0 companies |
| Ole Petter Skårås | Board of Directors | 0 companies |
| Arild Spandow | Chairman | 0 companies |
| Cecilie Tingberg Fensholt | Board of Directors | 0 companies |
| Vegard Storøy Johansen | Board of Directors | 0 companies |
| Kristine Hofer Næss | Chairman | 0 companies |
| Lena Lundgreen | Board of Directors | 0 companies |
| Hugo Atle Stellberg | Board of Directors | 0 companies |