| Revenue | NOK 7,2M | +47% |
| EBITDA | NOK 318K | +413% |
| Net profit | NOK 211K | +294% |
| Total assets | NOK 2,2M | +133% |
| Equity | NOK 576K | +1719% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 996 | 1 010 | 978 | 935 | 1 102 | 1 100 | 1 099 | 1 220 | 1 263 | 1 107 | 1 380 | 2 561 | 3 807 | 4 895 | 7 178 |
| Staff expenses | −448 | −601 | −739 | −713 | −578 | −619 | −708 | −670 | −649 | −676 | −493 | −832 | −938 | −874 | −797 |
| EBITDA | 105 | 52 | −76 | −111 | 127 | 110 | −68 | 123 | 94 | 17 | 227 | −60 | −268 | −102 | 318 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −70 |
| EBIT | 105 | 52 | −76 | −111 | 127 | 110 | −68 | 123 | 94 | 17 | 227 | −60 | −268 | −102 | 248 |
| Net financials | 0 | 1 | 1 | −0 | 1 | −1 | 1 | 1 | 1 | −1 | −1 | −2 | −2 | −7 | −37 |
| Profit before tax | 105 | 53 | −75 | −111 | 127 | 109 | −67 | 124 | 95 | 15 | 227 | −62 | −269 | −109 | 211 |
| Tax | 26 | 15 | −0 | −0 | −0 | 18 | −0 | 14 | 23 | 2 | 49 | −12 | −0 | −0 | −0 |
| Net profit | 79 | 38 | −75 | −111 | 127 | 91 | −67 | 110 | 72 | 14 | 177 | −50 | −269 | −109 | 211 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 426 | 371 | 371 | 184 | 321 | 359 | 292 | 382 | 366 | 384 | 624 | 737 | 561 | 927 | 2 162 |
| Equity | 179 | 217 | 100 | −11 | 116 | 207 | 140 | 250 | 202 | 216 | 393 | 343 | 73 | −36 | 576 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 153 | 271 | 195 | 204 | 152 | 152 | 132 | 165 | 169 | 220 | 394 | 487 | 962 | 1 586 |
| Total debt | 246 | 153 | 271 | 195 | 204 | 152 | 152 | 132 | 165 | 169 | 231 | 394 | 487 | 962 | 1 586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Deputy Member | Deputy Member | 2010 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pjw Invest As | Company | 43.5% | 43.5% | 2024 |
Wb Norge As | Company | 10.0% | 10.0% | 2024 |
Trettø Olsen Invest As | Company | 3.0% | 3.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tone Braut Waagen | Deputy Member | 0 companies |
| Per Jan Waagen | Chief Executive Officer | 0 companies |
| Helge Trettø Olsen | Chairman | 0 companies |