| Revenue | NOK 19,4M | -58% |
| EBITDA | NOK -463K | -122% |
| Net profit | NOK -1,5M | -326% |
| Total assets | NOK 5,2M | -68% |
| Equity | NOK 439K | -77% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 727 | 12 693 | 15 506 | 35 902 | 59 612 | 58 699 | 28 849 | 17 311 | 17 710 | 37 587 | 39 769 | 64 690 | 38 338 | 40 082 | 46 008 | 19 403 |
| Staff expenses | −1 423 | −9 579 | −12 183 | −26 865 | −43 023 | −40 925 | −25 115 | −15 150 | −15 295 | −31 365 | −34 014 | −53 552 | −30 803 | −32 492 | −35 136 | −16 616 |
| EBITDA | −26 | 1 508 | 1 494 | 5 044 | 7 268 | 8 551 | 306 | −296 | −826 | 2 805 | 1 502 | 4 864 | 3 777 | 1 580 | 2 107 | −463 |
| Depreciation & amort. | −1 | −6 | −57 | −158 | −417 | −537 | −587 | −319 | −174 | −179 | −179 | −336 | −381 | −274 | −827 | −749 |
| EBIT | −27 | 1 503 | 1 437 | 4 885 | 6 851 | 8 014 | −281 | −615 | −1 000 | 2 626 | 1 323 | 4 529 | 3 397 | 1 306 | 1 280 | −1 212 |
| Net financials | 0 | 1 | −47 | −33 | −185 | −229 | −454 | −581 | −289 | −386 | −332 | −248 | −291 | −566 | −180 | −191 |
| Profit before tax | −27 | 1 504 | 1 390 | 4 853 | 6 666 | 7 786 | −735 | −1 195 | −1 289 | 2 240 | 990 | 4 280 | 3 105 | 740 | 1 100 | −1 403 |
| Tax | −10 | 422 | 393 | 1 378 | 1 884 | 2 332 | −276 | 291 | −0 | −231 | 228 | 910 | 704 | 491 | 438 | 96 |
| Net profit | −16 | 1 082 | 997 | 3 475 | 4 782 | 5 453 | −459 | −1 487 | −1 289 | 2 471 | 762 | 3 370 | 2 402 | 249 | 662 | −1 499 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 216 | 4 416 | 5 651 | 12 261 | 23 026 | 21 866 | 13 699 | 7 427 | 6 359 | 12 999 | 13 966 | 27 283 | 16 337 | 15 872 | 16 191 | 5 176 |
| Equity | 84 | 975 | 572 | 1 247 | 2 303 | 2 256 | 1 797 | 311 | −978 | 1 493 | 255 | 1 625 | 4 027 | 2 276 | 1 938 | 439 |
| Long-term debt | 0 | 9 | 183 | 514 | 5 091 | 4 306 | 6 914 | 3 050 | 2 888 | 2 723 | 3 208 | 3 423 | 3 209 | 2 489 | 3 547 | 2 124 |
| Short-term debt | 1 133 | 3 431 | 4 895 | 10 500 | 15 633 | 15 304 | 4 988 | 4 066 | 4 449 | 8 784 | 10 504 | 22 235 | 9 102 | 11 108 | 10 706 | 2 613 |
| Total debt | 1 133 | 3 440 | 5 078 | 11 014 | 20 724 | 19 610 | 11 902 | 7 116 | 7 337 | 11 506 | 13 712 | 25 658 | 12 310 | 13 596 | 14 253 | 4 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Observer | Observer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nor Vikar As | Company | 37.5% | 37.5% | 2022 |
Leiknes Holding As | Company | 28.2% | 28.2% | 2024 |
Lillegaards Invest Limited Nuf | Company | 9.3% | 9.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håvard Andre Hemmingby Svane | Observer | 0 companies |
| Barbara Anna Wiklandt | Board of Directors | 0 companies |
| Jakob Steinar Leiknes | Board of Directors | 0 companies |
| Johnny Svane | Chairman | 0 companies |