| Revenue | NOK 102,9M | -6% |
| EBITDA | NOK 7M | -14% |
| Net profit | NOK -3M | -1386% |
| Total assets | NOK 78,5M | -6% |
| Equity | NOK 17M | -13% |
| Employees | 45 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 126 | 22 537 | 30 366 | 44 986 | 57 008 | 67 096 | 61 027 | 74 171 | 77 902 | 85 153 | 94 253 | 90 355 | 83 020 | 94 701 | 91 846 | 108 988 | 102 865 |
| Staff expenses | −4 740 | −4 282 | −7 082 | −8 440 | −12 970 | −16 425 | −15 907 | −16 404 | −17 694 | −22 443 | −21 223 | −17 189 | −13 606 | −18 796 | −20 797 | −22 423 | −22 764 |
| EBITDA | −313 | 664 | 278 | 1 966 | 2 228 | 2 096 | 3 513 | 5 157 | 4 248 | 5 937 | 5 435 | 5 403 | 7 113 | 8 547 | 6 343 | 8 121 | 6 999 |
| Depreciation & amort. | −338 | −341 | −680 | −1 016 | −1 502 | −1 934 | −2 260 | −3 000 | −3 379 | −3 928 | −3 613 | −3 391 | −3 110 | −4 478 | −4 448 | −5 291 | −7 229 |
| EBIT | −651 | 323 | −401 | 950 | 726 | 162 | 1 254 | 2 157 | 869 | 2 009 | 1 822 | 2 012 | 4 003 | 4 069 | 1 896 | 2 830 | −230 |
| Net financials | −291 | −363 | −648 | −837 | −1 792 | −1 250 | −1 304 | −1 369 | −668 | −1 079 | −1 179 | −1 369 | −1 484 | −1 251 | −1 670 | −2 507 | −3 620 |
| Profit before tax | −942 | −40 | −1 050 | 113 | −1 066 | −1 088 | −51 | 788 | 201 | 930 | 642 | 642 | 2 519 | 2 817 | 225 | 322 | −3 850 |
| Tax | −264 | −10 | −499 | −201 | −464 | −483 | −358 | 57 | −373 | −6 | −294 | −45 | 215 | 271 | −51 | 88 | −842 |
| Net profit | −678 | −30 | −550 | 314 | −602 | −605 | 307 | 732 | 574 | 935 | 937 | 687 | 2 304 | 2 547 | 276 | 234 | −3 009 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 492 | 12 505 | 18 349 | 29 421 | 32 910 | 38 839 | 40 809 | 48 402 | 47 347 | 48 016 | 54 292 | 56 891 | 50 933 | 58 587 | 61 963 | 83 426 | 78 547 |
| Equity | 1 335 | 1 305 | 754 | 8 068 | 7 467 | 9 362 | 9 669 | 10 401 | 10 975 | 11 910 | 11 347 | 12 034 | 14 339 | 16 885 | 17 161 | 19 622 | 17 032 |
| Long-term debt | 0 | 0 | 0 | 0 | 8 773 | 11 410 | 10 452 | 10 323 | 10 917 | 15 875 | 13 940 | 12 854 | 16 318 | 15 879 | 15 777 | 28 887 | 28 423 |
| Short-term debt | 3 464 | 4 491 | 8 594 | 11 179 | 16 671 | 18 067 | 20 689 | 27 678 | 25 455 | 20 231 | 29 006 | 32 002 | 20 276 | 25 823 | 29 024 | 34 918 | 33 093 |
| Total debt | 7 157 | 11 200 | 17 594 | 21 352 | 25 443 | 29 477 | 31 140 | 38 001 | 36 372 | 36 106 | 42 945 | 44 857 | 36 595 | 41 702 | 44 801 | 63 804 | 61 515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Idt Invest As | Company | 99.3% | 99.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Svein Iversbakken | Chief Executive Officer | 0 companies |
| Stein Morten Tessem | Board of Directors | 0 companies |
| Erik Lundbekk | Chairman | 0 companies |
| Line Iversbakken | Board of Directors | 0 companies |
| Halvor Holtskog | Board of Directors | 0 companies |
| Geir Ringen | Board of Directors | 0 companies |
| Morten Iversbakken | Board of Directors | 0 companies |