| Revenue | NOK 2,2M | +6% |
| EBITDA | NOK -291K | +25% |
| Net profit | NOK -361K | +22% |
| Total assets | NOK 1,7M | +2% |
| Equity | NOK 815K | +21% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 463 | 4 509 | 3 938 | 4 313 | 5 102 | 4 858 | 3 691 | 3 090 | 2 669 | 2 577 | 1 532 | 2 033 | 2 723 | 1 691 | 2 580 | 2 039 | 2 165 |
| Staff expenses | −60 | −204 | −1 480 | −1 058 | −1 435 | −2 296 | −1 246 | −1 089 | −1 416 | −1 391 | −1 000 | −1 184 | −1 897 | −1 634 | −1 564 | −1 524 | −1 610 |
| EBITDA | 347 | 126 | 1 421 | 598 | 1 672 | 339 | 263 | 707 | −43 | −464 | −946 | −376 | −479 | −898 | 1 | −388 | −291 |
| Depreciation & amort. | −0 | −0 | −0 | −217 | −217 | −217 | −217 | −417 | −0 | −0 | −0 | −0 | −7 | −7 | −157 | −74 | −74 |
| EBIT | 347 | 126 | 1 421 | 381 | 1 455 | 121 | 45 | 290 | −43 | −464 | −946 | −376 | −486 | −905 | −156 | −462 | −365 |
| Net financials | 80 | 32 | 4 | −8 | 6 | −1 | −1 | −2 | 103 | 99 | 28 | 1 | 119 | −72 | −59 | −1 | 4 |
| Profit before tax | 427 | 158 | 1 424 | 373 | 1 461 | 120 | 45 | 288 | 59 | −365 | −917 | −375 | −367 | −978 | −215 | −463 | −361 |
| Tax | 97 | 37 | 401 | −6 | 213 | −0 | −0 | −0 | −0 | −0 | −0 | −69 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 330 | 121 | 1 023 | 379 | 1 248 | 120 | 45 | 288 | 59 | −365 | −917 | −306 | −367 | −978 | −215 | −463 | −361 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 513 | 1 866 | 2 351 | 2 599 | 3 534 | 2 506 | 2 726 | 2 894 | 2 833 | 2 427 | 1 865 | 1 815 | 1 419 | 2 362 | 2 034 | 1 682 | 1 722 |
| Equity | 174 | 295 | 1 318 | 1 697 | 1 744 | 1 864 | 1 909 | 2 197 | 2 256 | 1 891 | 974 | 599 | 831 | 1 354 | 1 139 | 676 | 815 |
| Long-term debt | 4 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 162 | 327 | 73 | 0 | 39 |
| Short-term debt | 1 335 | 1 572 | 1 027 | 902 | 1 790 | 642 | 816 | 697 | 577 | 536 | 891 | 1 102 | 426 | 681 | 822 | 1 005 | 859 |
| Total debt | 1 339 | 1 572 | 1 033 | 902 | 1 790 | 642 | 816 | 697 | 577 | 536 | 891 | 1 217 | 588 | 1 008 | 895 | 1 006 | 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Itassist Consulting As | Company | 54.3% | 54.3% | 2023 |
Kupsi Invest As | Company | 18.5% | 18.5% | 2023 |
Wesselx As | Company | 18.5% | 18.5% | 2023 |
| Individual | 4.3% | 4.3% | 2023 | |
| Individual | 4.3% | 4.3% | 2023 | |
| Individual | 4.3% | 4.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Skjemstad | Chief Executive Officer | 0 companies |
| Ole Kristian Bjørnø | Chairman | 0 companies |
| Ole Diesen | Board of Directors | 0 companies |