| Revenue | NOK 7,4M | +26% |
| EBITDA | NOK 128K | +172% |
| Net profit | NOK 12K | +104% |
| Total assets | NOK 654K | -9% |
| Equity | NOK 101K | +13% |
| Employees | 5 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382 | 2 520 | 4 481 | 6 010 | 4 213 | 4 682 | 3 960 | 4 604 | 5 402 | 6 573 | 5 444 | 4 951 | 5 515 | 9 444 | 5 878 | 7 414 |
| Staff expenses | −9 | −1 795 | −2 513 | −3 854 | −2 138 | −2 809 | −2 817 | −2 952 | −3 149 | −3 695 | −3 178 | −2 933 | −2 713 | −3 711 | −2 814 | −2 927 |
| EBITDA | −4 | 74 | 221 | −456 | 388 | 336 | 219 | 197 | 351 | 299 | 149 | 156 | 501 | 990 | −177 | 128 |
| Depreciation & amort. | −0 | −18 | −39 | −99 | −111 | −127 | −105 | −120 | −74 | −64 | −62 | −94 | −78 | −91 | −82 | −58 |
| EBIT | −4 | 56 | 181 | −555 | 276 | 209 | 114 | 77 | 277 | 236 | 87 | 62 | 423 | 899 | −260 | 70 |
| Net financials | 0 | −9 | −32 | −58 | −45 | −14 | −27 | −30 | −20 | −22 | −12 | −10 | −5 | −22 | −4 | −58 |
| Profit before tax | −4 | 47 | 149 | −613 | 231 | 195 | 87 | 47 | 257 | 214 | 75 | 52 | 417 | 877 | −264 | 12 |
| Tax | −0 | 17 | 22 | 5 | −0 | 44 | 50 | 32 | 68 | 58 | 21 | 18 | 94 | 199 | −0 | −0 |
| Net profit | −4 | 31 | 127 | −618 | 231 | 151 | 37 | 15 | 189 | 155 | 54 | 35 | 323 | 678 | −264 | 12 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 252 | 1 016 | 987 | 967 | 740 | 698 | 1 073 | 1 072 | 1 222 | 2 168 | 1 818 | 1 182 | 1 807 | 2 425 | 719 | 654 |
| Equity | 96 | 126 | 253 | −365 | −134 | 17 | 54 | 69 | 258 | 413 | 468 | 502 | 376 | 353 | 89 | 101 |
| Long-term debt | −5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 |
| Short-term debt | 152 | 889 | 734 | 1 332 | 874 | 681 | 1 019 | 1 003 | 964 | 1 755 | 1 350 | 680 | 1 431 | 2 059 | 630 | 554 |
| Total debt | 152 | 889 | 734 | 1 332 | 874 | 681 | 1 019 | 1 003 | 964 | 1 755 | 1 350 | 680 | 1 431 | 2 072 | 630 | 554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Andre Sæther-Larsen | Chief Executive Officer | 0 companies |
| Christopher Rene Sæther-Larsen | Board of Directors | 0 companies |
| Haagen Sæther-Larsen | Chairman | 0 companies |
| Ioana Silvia Sofia Benjamin Schonberger | Board of Directors | 0 companies |