| Revenue | NOK 7M | +7% |
| EBITDA | NOK 842K | +138% |
| Net profit | NOK -1,3M | +69% |
| Total assets | NOK 6,4M | +2% |
| Equity | NOK 197K | -71% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 425 | 5 430 | 4 708 | 5 443 | 8 033 | 9 988 | 12 431 | 15 102 | 4 194 | 5 383 | 5 521 | 5 362 | 6 011 | 8 154 | 10 540 | 6 527 | 7 004 |
| Staff expenses | −1 603 | −3 819 | −4 428 | −4 410 | −5 535 | −6 860 | −8 388 | −8 179 | −3 095 | −4 280 | −4 677 | −4 911 | −4 694 | −7 350 | −8 837 | −5 447 | −3 315 |
| EBITDA | 46 | 563 | 885 | −220 | 1 097 | 1 505 | 2 062 | 4 149 | 1 167 | 831 | 1 180 | 993 | 1 542 | 1 563 | 1 708 | −2 201 | 842 |
| Depreciation & amort. | −0 | −5 | −23 | −34 | −60 | −332 | −1 279 | −1 787 | −696 | −558 | −874 | −753 | −1 021 | −1 234 | −1 543 | −1 801 | −1 829 |
| EBIT | 46 | 558 | 862 | −254 | 1 036 | 1 173 | 782 | 2 362 | 470 | 273 | 306 | 240 | 521 | 329 | 165 | −4 002 | −987 |
| Net financials | −6 | −2 | −34 | −81 | −71 | −128 | −22 | −86 | −74 | −101 | −94 | −122 | −97 | −46 | −61 | −218 | −305 |
| Profit before tax | 40 | 556 | 828 | −335 | 965 | 1 045 | 760 | 2 276 | 396 | 171 | 213 | 118 | 424 | 283 | 103 | −4 221 | −1 292 |
| Tax | 10 | 158 | 63 | −0 | −0 | 74 | 245 | 485 | −83 | −169 | −198 | −36 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 30 | 398 | 765 | −335 | 965 | 971 | 515 | 1 791 | 479 | 340 | 411 | 154 | 424 | 283 | 103 | −4 221 | −1 292 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 708 | 1 612 | 5 059 | 3 160 | 5 125 | 8 707 | 10 276 | 3 000 | 3 666 | 4 296 | 5 183 | 6 134 | 6 234 | 7 752 | 9 263 | 6 332 | 6 449 |
| Equity | 131 | 529 | 1 294 | 959 | 1 924 | 5 896 | 6 386 | 185 | 861 | 1 201 | 1 611 | 1 765 | 2 189 | 3 306 | 3 409 | 689 | 197 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 293 | 203 | 598 | 425 | 234 | 636 | 394 | 1 191 | 500 | 75 | 652 | 2 211 |
| Short-term debt | 577 | 1 083 | 3 765 | 2 201 | 3 201 | 2 519 | 3 687 | 2 217 | 2 380 | 2 861 | 2 936 | 3 974 | 2 854 | 3 946 | 5 779 | 4 992 | 4 040 |
| Total debt | 577 | 1 083 | 3 765 | 2 201 | 3 201 | 2 812 | 3 890 | 2 815 | 2 805 | 3 095 | 3 572 | 4 368 | 4 045 | 4 446 | 5 853 | 5 644 | 6 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 19.1% | 19.1% | 2024 | |
| Individual | 17.0% | 17.0% | 2024 | |
| Individual | 7.0% | 7.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Misvær | Chief Executive Officer | 0 companies |
| Jan-Kåre Selfors Reppe | Chief Executive Officer | 0 companies |
| Anne-Stine Gjervoldstad | Board of Directors | 0 companies |