| Revenue | NOK 5,4M | -6% |
| EBITDA | NOK 512K | -63% |
| Net profit | NOK 298K | -72% |
| Total assets | NOK 1,5M | -43% |
| Equity | NOK 863K | +0% |
| Employees | 11 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 786 | 1 799 | 2 338 | 2 371 | 2 608 | 2 486 | 2 546 | 2 686 | 2 523 | 2 447 | 2 359 | 2 701 | 3 059 | 5 699 | 5 353 |
| Staff expenses | −978 | −1 238 | −1 503 | −1 494 | −1 308 | −1 763 | −1 695 | −1 819 | −1 486 | −1 821 | −1 540 | −1 870 | −2 105 | −2 407 | −2 631 |
| EBITDA | −327 | 205 | 197 | 334 | 634 | −140 | 55 | 120 | 156 | −203 | 233 | 47 | −144 | 1 396 | 512 |
| Depreciation & amort. | −80 | −64 | −51 | −43 | −37 | −30 | −24 | −19 | −15 | −12 | −10 | −51 | −71 | −84 | −112 |
| EBIT | −407 | 141 | 146 | 291 | 597 | −170 | 31 | 101 | 141 | −215 | 223 | −4 | −216 | 1 312 | 400 |
| Net financials | −25 | −51 | −34 | −18 | −10 | −2 | −6 | −2 | −4 | −1 | −0 | −7 | −20 | −20 | −12 |
| Profit before tax | −432 | 91 | 112 | 274 | 587 | −172 | 25 | 99 | 136 | −216 | 223 | −11 | −235 | 1 291 | 388 |
| Tax | −121 | 25 | 33 | 57 | 159 | −41 | 46 | −0 | 33 | −0 | 20 | −0 | −0 | 212 | 90 |
| Net profit | −311 | 65 | 79 | 216 | 428 | −132 | −21 | 99 | 103 | −216 | 203 | −11 | −235 | 1 080 | 298 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 869 | 878 | 767 | 915 | 1 194 | 554 | 595 | 647 | 577 | 516 | 444 | 687 | 480 | 2 624 | 1 492 |
| Equity | −211 | −146 | −67 | 100 | 103 | −28 | −49 | 50 | 153 | −313 | −210 | −321 | −556 | 864 | 863 |
| Long-term debt | 0 | 0 | 307 | 142 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 326 | 277 | 230 | 3 |
| Short-term debt | 654 | 552 | 526 | 673 | 1 058 | 582 | 644 | 597 | 423 | 829 | 654 | 682 | 759 | 1 530 | 626 |
| Total debt | 1 081 | 1 024 | 833 | 815 | 1 091 | 582 | 644 | 597 | 423 | 829 | 654 | 1 008 | 1 036 | 1 760 | 629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Deputy Member | Deputy Member | 2020 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skavl Media As | Company | 49.2% | 49.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Janne Forstrønen | Deputy Member | 0 companies |
| Sturle Wolfgang Rasmussen | Chief Executive Officer | 0 companies |
| Kjetil Vasby Bruarøy | Board of Directors | 0 companies |