| Revenue | NOK 85,8M | +19% |
| EBITDA | NOK 32,5M | +110% |
| Net profit | NOK -22,3M | +66% |
| Total assets | NOK 365,8M | -4% |
| Equity | NOK 10,6M | -65% |
| Employees | 25 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 125 | 4 628 | 4 747 | 1 162 | 2 198 | 3 725 | 8 549 | 10 970 | 22 503 | 34 916 | 36 226 | 60 635 | 72 052 | 85 821 |
| Staff expenses | −1 850 | −3 469 | −3 765 | −486 | −755 | −3 647 | −8 194 | −15 443 | −20 986 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 760 | 37 | 84 | 175 | 137 | −2 288 | −9 993 | −19 293 | −14 170 | −6 643 | −23 096 | −4 050 | 15 513 | 32 504 |
| Depreciation & amort. | −7 | −22 | −23 | −10 | −0 | −843 | −2 320 | −6 245 | −10 636 | −16 595 | −23 242 | −33 196 | −46 374 | −33 102 |
| EBIT | 753 | 14 | 61 | 166 | 137 | −3 131 | −12 314 | −25 538 | −24 806 | −23 238 | −46 338 | −37 247 | −30 861 | −598 |
| Net financials | 0 | −10 | 4 | −15 | −135 | −174 | −807 | −478 | −1 153 | −1 160 | −20 300 | −17 998 | −35 035 | −21 679 |
| Profit before tax | 754 | 4 | 65 | 151 | 2 | −3 305 | −13 120 | −26 017 | −25 960 | −24 398 | −66 638 | −55 244 | −65 897 | −22 277 |
| Tax | 214 | 2 | 20 | 42 | 1 | 2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 540 | 3 | 45 | 109 | 1 | −3 307 | −13 120 | −26 017 | −25 960 | −24 398 | −66 638 | −55 244 | −65 897 | −22 277 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 637 | 1 325 | 1 242 | 5 761 | 15 468 | 41 049 | 86 534 | 77 156 | 100 166 | 132 121 | 279 478 | 299 597 | 382 016 | 365 760 |
| Equity | 170 | 173 | 218 | 3 327 | 8 255 | 31 244 | 71 897 | 47 875 | 53 242 | 64 757 | 165 834 | 112 263 | 30 206 | 10 569 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 000 | 4 000 | 3 600 | 13 000 | 25 469 | 37 742 | 46 961 | 108 796 | 194 677 | 86 427 |
| Short-term debt | 1 464 | 1 151 | 1 024 | 2 434 | 2 098 | 3 327 | 7 032 | 13 160 | 19 219 | 29 622 | 66 683 | 78 539 | 157 133 | 268 765 |
| Total debt | 1 466 | 1 152 | 1 024 | 2 434 | 6 098 | 7 327 | 10 632 | 26 160 | 44 688 | 67 364 | 113 644 | 187 335 | 351 810 | 355 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Documaster Holding As | Company | 98.3% | 98.3% | 2024 |
Disco Bidco As | Company | 44.4% | 44.4% | 2022 |
Norse Holding As | Company | 20.0% | 20.0% | 2022 |
| Individual | 9.7% | 9.7% | 2022 | |
Hestkamben As | Company | 3.5% | 3.5% | 2022 |
| Individual | 3.0% | 3.0% | 2022 | |
The Bank Of New York Mellon Sa/Nv | Company | 3.0% | 3.0% | 2023 |
Fornæss Invest As | Company | 2.3% | 2.3% | 2022 |
Intoinvest Holding As | Company | 1.9% | 1.9% | 2022 |
Seksten Femti As | Company | 1.9% | 1.9% | 2022 |
Strandly Holding As | Company | 1.8% | 1.8% | 2022 |
| Individual | 1.6% | 1.6% | 2022 | |
Ivar Arnesen Invest As | Company | 1.4% | 1.4% | 2022 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Berg | Chief Executive Officer | 0 companies |
| Michel Stephanus Bernardus Veenhuis | Chairman | 0 companies |
| Yngve Tvedt | Board of Directors | 0 companies |
| Anders Johnsen | Chairman | 0 companies |
| Svein Henning Kirkeng | Board of Directors | 0 companies |
| Gisle Glück Evensen | Board of Directors | 0 companies |
| Christian Melby | Board of Directors | 0 companies |
| Eli Cathrine Rohr Disch | Board of Directors | 0 companies |
| Eva Jeanette Elisabeth Anttila | Board of Directors | 0 companies |
| Line Cathrine Jørgensdatter Heje Brekke | Board of Directors | 0 companies |
| Ivar Kroghrud | Chairman | 0 companies |