| Revenue | NOK 81,7M | -10% |
| EBITDA | NOK -171K | -115% |
| Net profit | NOK 157K | -80% |
| Total assets | NOK 34,4M | +2% |
| Equity | NOK 5,9M | +3% |
| Employees | 57 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 886 | 35 786 | 44 242 | 49 373 | 61 055 | 70 459 | 77 527 | 84 337 | 97 404 | 91 072 | 99 558 | 107 901 | 113 321 | 105 242 | 90 912 | 81 683 |
| Staff expenses | −9 052 | −17 760 | −28 310 | −29 052 | −32 855 | −39 627 | −45 338 | −49 226 | −58 015 | −66 586 | −69 387 | −69 882 | −72 356 | −70 588 | −62 070 | −51 901 |
| EBITDA | 3 648 | 10 223 | 7 677 | 11 214 | 18 681 | 19 509 | 18 784 | 19 454 | 19 106 | −4 392 | 2 709 | 1 824 | 3 907 | −5 458 | 1 177 | −171 |
| Depreciation & amort. | −923 | −1 148 | −1 403 | −1 423 | −2 350 | −1 354 | −1 294 | −765 | −667 | −847 | −645 | −415 | −415 | −471 | −389 | −432 |
| EBIT | 2 724 | 9 075 | 6 274 | 9 791 | 16 330 | 18 155 | 17 490 | 18 689 | 18 439 | −5 239 | 2 064 | 1 409 | 3 493 | −5 929 | 788 | −604 |
| Net financials | −133 | −177 | −105 | −19 | 400 | 75 | 153 | 43 | 59 | −158 | −102 | 63 | 135 | 602 | 226 | 814 |
| Profit before tax | 2 591 | 8 897 | 6 169 | 9 772 | 16 731 | 18 230 | 17 643 | 18 732 | 18 498 | −5 397 | 1 962 | 1 472 | 3 628 | −5 327 | 1 014 | 211 |
| Tax | 727 | 2 507 | 1 735 | 2 714 | 4 538 | 4 828 | 4 386 | 4 543 | 4 229 | −1 186 | 432 | 327 | 831 | −1 145 | 245 | 54 |
| Net profit | 1 864 | 6 391 | 4 433 | 7 057 | 12 193 | 13 403 | 13 257 | 14 189 | 14 270 | −4 211 | 1 531 | 1 145 | 2 797 | −4 182 | 769 | 157 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 767 | 29 650 | 34 359 | 41 766 | 40 898 | 53 617 | 52 803 | 57 097 | 59 593 | 48 544 | 50 133 | 45 526 | 45 067 | 34 701 | 33 823 | 34 438 |
| Equity | 6 951 | 9 060 | 10 773 | 7 831 | 20 138 | 8 122 | 8 135 | 8 528 | 9 223 | 4 090 | 5 348 | 6 627 | 10 087 | 5 269 | 5 775 | 5 931 |
| Long-term debt | 0 | 0 | 3 892 | 2 642 | 2 382 | 1 308 | 904 | 5 389 | 8 576 | 6 316 | 7 755 | 5 319 | 3 557 | 14 265 | 14 468 | 15 387 |
| Short-term debt | 11 962 | 15 648 | 19 693 | 31 294 | 18 379 | 44 188 | 43 763 | 43 181 | 41 794 | 38 139 | 37 030 | 33 579 | 31 423 | 15 167 | 13 580 | 13 120 |
| Total debt | 17 815 | 20 590 | 23 586 | 33 936 | 20 761 | 45 496 | 44 668 | 48 569 | 50 370 | 44 454 | 44 785 | 38 899 | 34 980 | 29 432 | 28 048 | 28 507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Deputy Member | Deputy Member | 2024 | — | — |
CJ Deputy Member | Deputy Member | 2022 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SH Deputy Member | Deputy Member | 2020 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
VM Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Haugbo Holding As | Company | 27.5% | 27.5% | 2024 |
Nine Holding As | Company | 27.5% | 27.5% | 2024 |
Codex Advokat Oslo As | Company | 12.5% | 12.5% | 2024 |
Evjeberg Holding As | Company | 10.0% | 10.0% | 2024 |
Linde Holding As | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2023 | |
| Individual | 2.5% | 2.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Elise Haavik | Deputy Member | 0 companies |
| Christina Julsrud Thorstensen | Deputy Member | 0 companies |
| Joakim Alexander Ulltveit-Moe | Chief Executive Officer | 0 companies |
| Anders Faanes | Chief Executive Officer | 0 companies |
| Susanna Holth | Deputy Member | 0 companies |
| Finn Linde Eriksen | Chief Executive Officer | 0 companies |
| Vegard Michele Lund | Deputy Member | 0 companies |
| Tonje Bellingmo Onsøien | Board of Directors | 0 companies |
| Erik Smidt Snekvik | Board of Directors | 0 companies |
| Thomas Hem | Board of Directors | 0 companies |
| Morten Bryn | Board of Directors | 0 companies |
| Håvard Løvøi Bjørnstad | Board of Directors | 0 companies |
| John Aage Hvardal | Deputy Chairman | 0 companies |
| Espen Juul Haugan | Board of Directors | 0 companies |
| Per Bernhard Wright | Board of Directors | 0 companies |
| Vegard Andreas Skaug | Board of Directors | 0 companies |
| Hedda Marie Børresdotter Aursnes | Board of Directors | 0 companies |
| Elsa Charlotte Jacobsen Gil | Board of Directors | 0 companies |
| Tine Renate Granlund | Board of Directors | 0 companies |
| Lasse Groven Egeberg | Board of Directors | 0 companies |
| Irene Jarland | Board of Directors | 0 companies |