| Revenue | NOK 147,2M | +14% |
| EBITDA | NOK 202K | +101% |
| Net profit | NOK -940K | +95% |
| Total assets | NOK 173,1M | +27% |
| Equity | NOK -23,2M | -4% |
| Employees | 43 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 81 079 | 89 910 | 102 949 | 128 645 | 147 179 |
| Staff expenses | −29 883 | −36 423 | −48 010 | −56 329 | −50 912 |
| EBITDA | −1 121 | 7 667 | −6 934 | −22 057 | 202 |
| Depreciation & amort. | −249 | −317 | −370 | −222 | −129 |
| EBIT | −1 370 | 7 350 | −7 303 | −22 279 | 72 |
| Net financials | 14 | 12 | 91 | 2 299 | −1 012 |
| Profit before tax | −1 356 | 7 362 | −7 212 | −19 980 | −940 |
| Tax | −321 | 1 861 | 1 760 | −0 | −0 |
| Net profit | −1 035 | 5 501 | −8 972 | −19 980 | −940 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 102 389 | 103 784 | 119 405 | 135 964 | 173 109 |
| Equity | 1 181 | 6 683 | −2 289 | −22 269 | −23 209 |
| Long-term debt | 28 749 | 30 161 | 0 | 0 | 0 |
| Short-term debt | 72 459 | 66 941 | 121 695 | 158 233 | 196 317 |
| Total debt | 101 208 | 97 102 | 121 695 | 158 233 | 196 317 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RM Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
NA Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (2) | ||
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Raymond Molberg | Chief Executive Officer | 0 companies |
| Nils Arne Harildstad | Chief Executive Officer | 0 companies |
| Gaute Herdlevær | Chairman | 0 companies |
| Cathrine Monsen | Board of Directors | 0 companies |
| Jørund Haga Indrehus | Chairman | 0 companies |
| Mikael Aanes Warholm | Board of Directors | 0 companies |