| Revenue | NOK 22,7M | +21% |
| EBITDA | NOK 365K | -81% |
| Net profit | NOK -195K | -117% |
| Total assets | NOK 14,1M | +12% |
| Equity | NOK 1,6M | -11% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 6 | 755 | 5 208 | 4 835 | 6 349 | 4 802 | 5 188 | 5 630 | 6 170 | 6 915 | 6 962 | 7 304 | 12 798 | 13 243 | 18 783 | 22 686 |
| Staff expenses | −0 | −0 | −115 | −1 529 | −1 498 | −1 577 | −1 529 | −1 389 | −1 379 | −1 776 | −1 260 | −1 230 | −1 131 | −1 473 | −1 514 | −1 602 | −3 429 |
| EBITDA | −244 | −22 | −174 | 216 | 274 | 259 | −362 | 104 | 80 | 157 | 309 | 495 | 644 | 2 358 | 2 068 | 1 915 | 365 |
| Depreciation & amort. | −0 | −0 | −8 | −8 | −10 | −14 | −15 | −11 | −11 | −7 | −8 | −81 | −67 | −74 | −76 | −114 | −94 |
| EBIT | −244 | −22 | −182 | 208 | 264 | 246 | −378 | 93 | 69 | 150 | 301 | 414 | 577 | 2 284 | 1 992 | 1 801 | 271 |
| Net financials | 2 | −0 | −10 | −113 | −78 | −229 | −164 | −133 | −2 | −139 | −248 | −290 | −306 | −314 | −486 | −288 | −466 |
| Profit before tax | −242 | −22 | −193 | 96 | 186 | 16 | −541 | −40 | 67 | 11 | 53 | 124 | 271 | 1 970 | 1 506 | 1 513 | −195 |
| Tax | −0 | −0 | −0 | −0 | −24 | 6 | 18 | −0 | −0 | −189 | 10 | 28 | 60 | 433 | 332 | 343 | −0 |
| Net profit | −242 | −22 | −193 | 96 | 211 | 11 | −560 | −40 | 67 | 200 | 43 | 96 | 211 | 1 536 | 1 175 | 1 170 | −195 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 | — | 2 167 | 2 253 | 2 565 | 4 977 | 4 139 | 4 135 | 3 646 | 4 673 | 4 958 | 6 067 | 6 803 | 7 636 | 7 062 | 12 608 | 14 105 |
| Equity | −141 | −164 | −301 | −206 | 5 | 15 | 463 | 423 | 489 | 690 | 317 | 413 | 625 | 661 | 1 836 | 1 772 | 1 577 |
| Long-term debt | 0 | 0 | 1 500 | 1 492 | 1 163 | 2 896 | 1 888 | 1 588 | 1 288 | 1 313 | 2 331 | 3 050 | 3 417 | 3 330 | 2 763 | 0 | 0 |
| Short-term debt | 159 | 164 | 969 | 966 | 1 397 | 2 066 | 1 788 | 2 125 | 1 868 | 2 670 | 2 309 | 2 604 | 2 762 | 3 644 | 2 463 | 10 836 | 12 528 |
| Total debt | 159 | 164 | 2 469 | 2 459 | 2 560 | 4 961 | 3 676 | 3 713 | 3 156 | 3 983 | 4 640 | 5 654 | 6 178 | 6 974 | 5 226 | 10 836 | 12 528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Isovator As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Viken | Chief Executive Officer | 0 companies |
| Lisbeth Solgaard | Chief Executive Officer | 0 companies |
| Bård Racin Meltvedt | Board of Directors | 0 companies |
| Kai Egil Larsen | Board of Directors | 0 companies |
| Svein Gaasholt | Board of Directors | 0 companies |
| Jens Lysøe | Chairman | 0 companies |
| Willy Kronborg | Board of Directors | 0 companies |
| Terje Midtskogen | Chairman | 0 companies |