| Revenue | NOK 109M | -9% |
| EBITDA | NOK 495K | -79% |
| Net profit | NOK -11,9M | -67% |
| Total assets | NOK 69,4M | -18% |
| Equity | NOK 21,6M | -35% |
| Employees | 18 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 197 | 6 590 | 17 828 | 23 525 | 29 531 | 37 847 | 51 677 | 62 318 | 79 354 | 101 171 | 104 551 | 117 100 | 121 600 | 119 375 | 109 002 |
| Staff expenses | −540 | −3 079 | −7 314 | −9 171 | −12 402 | −16 337 | −20 547 | −23 240 | −27 562 | −33 258 | −36 745 | −42 197 | −50 391 | −44 709 | −33 977 |
| EBITDA | 1 083 | 1 505 | 4 562 | 3 396 | 3 587 | 1 669 | 5 079 | 4 659 | 9 092 | 11 328 | 11 796 | 10 199 | 1 310 | 2 360 | 495 |
| Depreciation & amort. | −3 | −11 | −15 | −91 | −173 | −191 | −208 | −247 | −211 | −298 | −816 | −892 | −925 | −3 638 | −4 158 |
| EBIT | 1 081 | 1 494 | 4 547 | 3 305 | 3 414 | 1 478 | 4 871 | 4 412 | 8 881 | 11 030 | 10 981 | 9 307 | 385 | −1 278 | −3 663 |
| Net financials | −1 | −2 | 1 | −18 | −19 | −85 | −34 | 5 | −182 | −103 | −3 | −237 | −322 | −7 215 | −7 357 |
| Profit before tax | 1 079 | 1 492 | 4 547 | 3 287 | 3 396 | 1 394 | 4 836 | 4 417 | 8 698 | 10 927 | 10 978 | 9 069 | 64 | −8 493 | −11 019 |
| Tax | 307 | 424 | 1 278 | 672 | 852 | 386 | 1 227 | 1 118 | 2 046 | 2 419 | 2 383 | 2 142 | 16 | −1 400 | 852 |
| Net profit | 773 | 1 068 | 3 269 | 2 616 | 2 543 | 1 008 | 3 610 | 3 299 | 6 653 | 8 508 | 8 595 | 6 927 | 48 | −7 093 | −11 871 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 746 | 3 826 | 7 583 | 9 637 | 13 781 | 17 683 | 32 433 | 37 295 | 44 723 | 59 475 | 73 730 | 86 914 | 92 468 | 84 755 | 69 420 |
| Equity | 877 | 1 945 | 3 932 | 6 548 | 9 091 | 10 100 | 13 709 | 17 008 | 21 661 | 27 169 | 35 764 | 41 291 | 41 339 | 33 461 | 21 589 |
| Long-term debt | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 938 | 521 | 116 | 0 | 0 | 0 | 0 |
| Short-term debt | 859 | 1 862 | 3 651 | 3 059 | 4 689 | 7 583 | 18 724 | 20 286 | 22 124 | 31 786 | 37 850 | 45 622 | 51 129 | 51 294 | 47 830 |
| Total debt | 869 | 1 880 | 3 651 | 3 089 | 4 689 | 7 583 | 18 724 | 20 286 | 23 062 | 32 306 | 37 966 | 45 622 | 51 129 | 51 294 | 47 830 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vig Holding As | Company | 26.0% | 26.0% | 2024 |
Binary As | Company | 26.0% | 26.0% | 2024 |
Fini As | Company | 24.0% | 24.0% | 2024 |
Mangset As | Company | 12.0% | 12.0% | 2024 |
Stenit Nuf | Company | 12.0% | 12.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Jørgen Heddejord | Chairman | 0 companies |
| Gro Frydenlund | Board of Directors | 0 companies |
| Martin Bakken | Board of Directors | 0 companies |
| Frederik Schønecker Vig | Board of Directors | 0 companies |
| Andre Brynildsen | Chairman | 0 companies |