| Revenue | NOK 345K | -60% |
| EBITDA | NOK 405K | +264% |
| Net profit | NOK 127K | +124% |
| Total assets | NOK 6,6M | +94% |
| Equity | NOK 3,5M | +7771% |
| Employees | 5 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 0 | 0 | 1 133 | 2 468 | 2 184 | 2 217 | 2 485 | 3 092 | 3 747 | 3 161 | 1 669 | 1 153 | 1 190 | 854 | 345 |
| Staff expenses | −0 | −0 | −0 | −760 | −1 561 | −1 534 | −1 859 | −2 153 | −2 519 | −2 513 | −2 721 | −1 608 | −1 506 | −1 449 | −171 | 351 |
| EBITDA | −7 | −7 | −17 | −157 | 239 | 46 | −341 | −342 | −381 | 312 | −417 | −766 | −930 | −420 | −247 | 405 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −35 | −49 | −49 | −49 | −99 | −232 | −234 | −243 | −82 | −255 | −130 | −154 |
| EBIT | −7 | −7 | −17 | −157 | 204 | −3 | −390 | −391 | −480 | 80 | −651 | −1 009 | −1 012 | −675 | −377 | 251 |
| Net financials | −130 | 0 | 0 | 430 | −10 | 1 | −109 | −16 | −17 | −26 | −38 | −29 | −49 | −39 | −143 | −124 |
| Profit before tax | −137 | −7 | −17 | 273 | 194 | −2 | −499 | −408 | −497 | 54 | −690 | −1 038 | −1 062 | −714 | −520 | 127 |
| Tax | −2 | 2 | −0 | −56 | 54 | 3 | −98 | −91 | −103 | 24 | −441 | 707 | −0 | −0 | −0 | −0 |
| Net profit | −136 | −9 | −17 | 329 | 139 | −6 | −401 | −317 | −394 | 30 | −249 | −1 745 | −1 062 | −714 | −520 | 127 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 752 | 763 | 806 | 1 497 | 916 | 946 | 894 | 1 167 | 3 380 | 4 113 | 2 821 | 1 963 | 1 109 | 1 288 | 3 414 | 6 627 |
| Equity | 751 | 742 | 725 | 360 | 499 | 494 | 93 | −224 | −618 | −588 | 903 | −841 | −1 903 | −2 617 | 44 | 3 487 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 340 | 260 | 180 | 172 | 1 456 | 1 138 | 1 224 |
| Short-term debt | 1 | 21 | 81 | 1 137 | 416 | 451 | 801 | 1 391 | 3 999 | 4 362 | 1 658 | 2 625 | 2 840 | 2 449 | 2 232 | 1 916 |
| Total debt | 1 | 21 | 81 | 1 137 | 416 | 453 | 801 | 1 391 | 3 999 | 4 702 | 1 918 | 2 805 | 3 012 | 3 905 | 3 370 | 3 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
SS Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hauge Omega Invest As | Company | 10.5% | 10.5% | 2024 |
Manipenni Oy | Company | 6.8% | 6.8% | 2024 |
Alone Holding As | Company | 4.6% | 4.6% | 2024 |
Industriskjell As | Company | 3.3% | 3.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asgeir Sæbø | Chief Executive Officer | 0 companies |
| Solve Sæbø | Deputy Member | 0 companies |
| Olav Martin Kvalheim | Board of Directors | 0 companies |
| Svein Erik Nilsen | Board of Directors | 0 companies |
| Nils-Eivind Holmedal | Board of Directors | 0 companies |
| Anna Sæter | Board of Directors | 0 companies |