| Revenue | NOK 42M | +6% |
| EBITDA | NOK 6,7M | +25% |
| Net profit | NOK 5,3M | +17% |
| Total assets | NOK 16,4M | +6% |
| Equity | NOK 1,6M | -6% |
| Employees | 26 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 009 | 22 197 | 21 759 | 23 662 | 25 834 | 28 079 | 26 959 | 25 497 | 25 648 | 25 204 | 27 575 | 28 956 | 28 805 | 29 818 | 37 945 | 39 703 | 42 037 |
| Staff expenses | −2 176 | −6 722 | −6 902 | −7 757 | −8 298 | −9 145 | −8 505 | −8 175 | −8 277 | −8 045 | −8 361 | −9 085 | −9 080 | −9 202 | −12 405 | −12 787 | −13 139 |
| EBITDA | 53 | 4 555 | 4 071 | 3 990 | 4 754 | 4 883 | 4 527 | 3 285 | 3 454 | 3 323 | 4 746 | 5 048 | 5 099 | 5 643 | 4 892 | 5 339 | 6 652 |
| Depreciation & amort. | −147 | −1 005 | −1 055 | −1 066 | −1 087 | −966 | −484 | −553 | −630 | −621 | −569 | −271 | −181 | −125 | −131 | −167 | −428 |
| EBIT | −94 | 3 551 | 3 016 | 2 924 | 3 667 | 3 917 | 4 043 | 2 732 | 2 824 | 2 702 | 4 176 | 4 778 | 4 918 | 5 518 | 4 762 | 5 172 | 6 224 |
| Net financials | −113 | −291 | −115 | −46 | 16 | 106 | 116 | 59 | 50 | 57 | 85 | 130 | 97 | 106 | 428 | 636 | 562 |
| Profit before tax | −206 | 3 260 | 2 901 | 2 877 | 3 683 | 4 023 | 4 159 | 2 791 | 2 873 | 2 759 | 4 261 | 4 908 | 5 015 | 5 624 | 5 189 | 5 808 | 6 785 |
| Tax | −57 | 918 | 814 | 811 | 1 038 | 1 131 | 1 127 | 757 | 722 | 672 | 991 | 1 083 | 1 106 | 1 239 | 1 142 | 1 279 | 1 494 |
| Net profit | −149 | 2 342 | 2 087 | 2 067 | 2 645 | 2 892 | 3 032 | 2 034 | 2 151 | 2 086 | 3 271 | 3 824 | 3 909 | 4 386 | 4 047 | 4 529 | 5 292 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 512 | 13 514 | 13 793 | 13 879 | 14 135 | 14 420 | 11 934 | 9 781 | 8 885 | 8 825 | 10 114 | 10 524 | 12 940 | 17 188 | 21 186 | 15 509 | 16 445 |
| Equity | −49 | 1 351 | 1 388 | 1 388 | 1 414 | 806 | 588 | 472 | 474 | 474 | 475 | 3 514 | 7 423 | 11 023 | 2 208 | 1 738 | 1 629 |
| Long-term debt | 6 989 | 6 805 | 6 088 | 5 317 | 4 262 | 3 542 | 2 948 | 2 370 | 1 757 | 1 171 | 586 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 572 | 5 357 | 6 317 | 7 173 | 8 459 | 10 071 | 8 397 | 6 938 | 6 655 | 7 180 | 9 054 | 7 010 | 5 517 | 6 164 | 18 978 | 13 772 | 14 816 |
| Total debt | 13 561 | 12 162 | 12 405 | 12 491 | 12 721 | 13 614 | 11 346 | 9 309 | 8 412 | 8 351 | 9 639 | 7 010 | 5 517 | 6 164 | 18 978 | 13 772 | 14 816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EI Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 35.0% | 35.0% | 2023 |
Know How Holding As | Company | 35.0% | 35.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
Helmaks As | Company | 5.0% | 5.0% | 2023 |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Eirin Eriksen Orset | Chief Executive Officer | 0 companies |
| Elin Isabell Olsson | Chief Executive Officer | 0 companies |
| Jeanette Desirée Kaldhussæter | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |