| Revenue | NOK 8K | -98% |
| EBITDA | NOK -1,7M | +70% |
| Net profit | NOK -6,3M | +65% |
| Total assets | NOK 164K | -32% |
| Equity | NOK -113,2M | -6% |
| Employees | 3 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 82 | 0 | 0 | 0 | 45 053 | 17 760 | 1 655 | 8 609 | 83 070 | 143 779 | 171 037 | 80 079 | 59 851 | 17 068 | 7 843 | 427 | 8 |
| Staff expenses | −0 | −2 012 | −1 258 | −644 | −3 479 | −9 784 | −7 637 | −8 356 | −17 162 | −21 237 | −36 588 | −45 185 | −45 445 | −33 852 | −8 167 | −4 284 | −2 049 | −70 |
| EBITDA | 0 | −3 581 | −3 059 | −2 960 | −39 673 | −54 051 | −21 854 | −35 545 | −12 834 | −9 982 | 17 208 | 20 025 | −47 424 | −19 256 | 2 514 | 467 | −5 596 | −1 678 |
| Depreciation & amort. | −0 | −23 | −65 | −65 | −134 | −282 | −204 | −336 | −2 852 | −4 533 | −5 587 | −8 170 | −11 522 | −4 926 | −5 060 | −3 608 | −7 424 | −0 |
| EBIT | 0 | −3 604 | −3 124 | −3 025 | −39 807 | −54 333 | −22 058 | −35 881 | −15 686 | −14 515 | 11 621 | 11 855 | −58 946 | −24 182 | −2 546 | −3 141 | −13 020 | −1 678 |
| Net financials | 0 | 12 | −7 | −61 | −946 | −5 720 | −5 611 | −7 826 | −10 704 | −5 156 | −3 634 | −2 832 | −12 226 | −12 052 | −5 902 | −5 507 | −4 887 | −4 631 |
| Profit before tax | 0 | −3 592 | −3 131 | −3 086 | −40 754 | −60 054 | −27 669 | −43 707 | −26 390 | −19 671 | 7 987 | 9 023 | −71 172 | −36 234 | −8 448 | −8 649 | −17 907 | −6 309 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −26 000 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −3 592 | −3 131 | −3 086 | −40 754 | −60 054 | −27 669 | −43 707 | −26 390 | 6 329 | 7 987 | 9 023 | −71 172 | −36 234 | −8 448 | −8 649 | −17 907 | −6 309 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 511 | 865 | 936 | 3 969 | 2 735 | 10 976 | 17 607 | 88 807 | 190 488 | 61 641 | 74 194 | 48 637 | 58 087 | 18 459 | 12 907 | 242 | 164 |
| Equity | — | 711 | −2 420 | −5 506 | −15 407 | −62 128 | −78 578 | −77 416 | −61 735 | −11 980 | −18 849 | 7 494 | −41 435 | −77 669 | −86 117 | −90 046 | −106 860 | −113 169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 42 177 | 69 012 | 52 012 | 57 655 | 43 655 | 34 556 | 14 810 | 23 605 | 18 300 | 0 | 9 000 | 10 000 | 95 771 |
| Short-term debt | 0 | 800 | 2 685 | 5 642 | 19 376 | 22 686 | 20 543 | 43 011 | 92 886 | 158 814 | 45 934 | 51 890 | 66 467 | 117 456 | 104 576 | 93 953 | 97 102 | 17 562 |
| Total debt | 0 | 800 | 3 285 | 6 442 | 19 376 | 64 863 | 89 555 | 95 023 | 150 542 | 202 469 | 80 490 | 66 700 | 90 073 | 135 756 | 104 576 | 102 953 | 107 102 | 113 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
ØS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
SB | Board of Directors | 2022 | — | — |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dagsander Invest As | Company | 7.0% | 7.0% | 2024 |
Endresen Holding As | Company | 6.5% | 6.5% | 2024 |
Jaho As | Company | 6.3% | 6.3% | 2024 |
Fsys As | Company | 4.4% | 4.4% | 2024 |
Vilene Invest As | Company | 4.2% | 4.2% | 2024 |
| Individual | 3.6% | 3.6% | 2024 | |
Artel As | Company | 3.6% | 3.6% | 2024 |
Natten As | Company | 3.3% | 3.3% | 2024 |
Hestås Holding As | Company | 3.3% | 3.3% | 2024 |
Kjus Holding As | Company | 3.2% | 3.2% | 2024 |
Jonmaj Holding As | Company | 2.9% | 2.9% | 2024 |
Bop Holding As | Company | 2.8% | 2.8% | 2024 |
Elektro Kompetanse As | Company | 2.2% | 2.2% | 2024 |
Elektro Kompetanse As | Company | 2.2% | 2.2% | 2023 |
Brm Gruppen As | Company | 2.1% | 2.1% | 2024 |
Andvari Investment Research As | Company | 2.0% | 2.0% | 2024 |
Prima Renhold As | Company | 1.8% | 1.8% | 2024 |
Holger Mattig | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.8% | 1.8% | 2022 | |
Skarestrand Invest As | Company | 1.6% | 1.6% | 2023 |
Skarestrand Gruppen As | Company | 1.6% | 1.6% | 2024 |
Braathe As | Company | 1.4% | 1.4% | 2024 |
Andrily Holding As | Company | 1.4% | 1.4% | 2024 |
Notevarp As | Company | 1.4% | 1.4% | 2024 |
| Individual | 1.3% | 1.3% | 2024 | |
Mw Aksjeinvest As | Company | 1.3% | 1.3% | 2024 |
| Individual | 1.2% | 1.2% | 2024 | |
ØSTBERGS AS | Company | 1.2% | 1.2% | 2024 |
O H Rasmussen As | Company | 1.2% | 1.2% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Terje Hestås | Chief Executive Officer | 0 companies |
| Ørjan Stenberg | Chief Executive Officer | 0 companies |
| Morten Kristian Lie Østberg | Board of Directors | 0 companies |
| Jan Endresen | Board of Directors | 0 companies |
| Sture Bø | Board of Directors | 0 companies |
| Lars Peter Rickard Ahlås | Board of Directors | 0 companies |
| Sølve Herdal | Board of Directors | 0 companies |
| Edward Solberg | Board of Directors | 0 companies |