| Revenue | NOK 33,2M | +11% |
| EBITDA | NOK 1,6M | -12% |
| Net profit | NOK 3,7M | +139% |
| Total assets | NOK 24,6M | -36% |
| Equity | NOK 11,2M | +50% |
| Employees | 12 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 786 | 2 292 | 3 539 | 7 447 | 12 006 | 17 775 | 21 348 | 33 795 | 44 602 | 94 590 | 0 | 81 079 | 66 064 | 24 034 | 25 306 | 30 011 | 33 191 |
| Staff expenses | −0 | −3 237 | −1 793 | −2 641 | −3 742 | −5 657 | −8 481 | −10 289 | −15 654 | −19 139 | −22 941 | −0 | −21 696 | −11 245 | −11 322 | −12 774 | −20 282 | −24 564 |
| EBITDA | 0 | −2 262 | 3 | 61 | 1 974 | 4 026 | 5 301 | 5 647 | 11 921 | 16 774 | 13 542 | 0 | 10 473 | 15 278 | 6 614 | 6 263 | 1 805 | 1 586 |
| Depreciation & amort. | −0 | −0 | −0 | −4 | −17 | −75 | −180 | −175 | −148 | −86 | −216 | −0 | −129 | −38 | −31 | −10 | −17 | −15 |
| EBIT | 0 | −2 262 | 3 | 57 | 1 957 | 3 952 | 5 121 | 5 472 | 11 773 | 16 688 | 13 326 | 0 | 10 344 | 15 241 | 6 583 | 6 253 | 1 788 | 1 571 |
| Net financials | 0 | 24 | 1 | 31 | 41 | 163 | 426 | 169 | 344 | −113 | 85 | 0 | 54 | 105 216 | 95 | 865 | 230 | 3 212 |
| Profit before tax | 0 | −2 238 | 4 | 88 | 1 998 | 4 115 | 5 547 | 5 641 | 12 117 | 16 575 | 13 411 | 0 | 10 397 | 120 456 | 6 678 | 7 118 | 2 018 | 4 783 |
| Tax | −0 | 31 | −0 | −0 | −0 | 793 | 1 245 | 1 190 | 2 945 | 3 832 | 2 942 | −0 | 2 309 | 3 406 | 1 469 | 1 520 | 457 | 1 053 |
| Net profit | 0 | −2 269 | 4 | 88 | 1 998 | 3 322 | 4 302 | 4 451 | 9 172 | 12 742 | 10 469 | 0 | 8 089 | 117 050 | 5 209 | 5 598 | 1 561 | 3 730 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 979 | 647 | 876 | 3 108 | 7 684 | 9 450 | 11 100 | 13 579 | 17 823 | 19 495 | — | 21 686 | 46 870 | 23 702 | 45 522 | 38 261 | 24 565 |
| Equity | — | 153 | 157 | 245 | 2 243 | 4 565 | 4 867 | 5 319 | 2 102 | 3 022 | 3 004 | — | 311 | 311 | 311 | 5 909 | 7 469 | 11 199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 826 | 490 | 631 | 864 | 3 113 | 4 583 | 5 781 | 11 477 | 14 779 | 16 490 | 0 | 21 375 | 46 559 | 23 390 | 39 613 | 30 624 | 13 005 |
| Total debt | 0 | 826 | 490 | 631 | 864 | 3 119 | 4 583 | 5 781 | 11 477 | 14 800 | 16 490 | 0 | 21 375 | 46 559 | 23 390 | 39 613 | 30 624 | 13 005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Deputy Member | Deputy Member | 2019 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solver Inc | Company | 90.0% | 90.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
Jkr Consulting As | Company | 6.8% | 6.8% | 2022 |
| Individual | 4.0% | 4.0% | 2022 | |
Gerda Lõfstrand | Company | 1.4% | 1.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sten | Deputy Member | 0 companies |
| Simen Nicolai Tønsberg | Chief Executive Officer | 0 companies |
| Morten Tønsberg | Chief Executive Officer | 0 companies |
| Nils-Henning Rasmussen | Chairman | 0 companies |
| Jarle Kristen Roti | Chairman | 0 companies |
| Andrew Bolseth | Board of Directors | 0 companies |