| Revenue | NOK 4,8M | -19% |
| EBITDA | NOK 35K | -87% |
| Net profit | NOK -136K | -261% |
| Total assets | NOK 1,7M | -5% |
| Equity | NOK 250K | -35% |
| Employees | 6 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 1 588 | 2 582 | 2 755 | 3 536 | 4 450 | 5 015 | 5 387 | 4 294 | 5 626 | 5 149 | 6 000 | 5 590 | 5 905 | 4 784 |
| Staff expenses | −0 | −434 | −907 | −1 152 | −1 389 | −2 045 | −2 242 | −2 292 | −2 308 | −2 655 | −2 164 | −2 678 | −2 560 | −2 289 | −2 057 |
| EBITDA | 6 | 20 | 110 | −9 | 57 | 61 | 57 | 101 | −43 | 508 | 219 | 231 | 25 | 261 | 35 |
| Depreciation & amort. | −0 | −15 | −18 | −26 | −27 | −27 | −51 | −116 | −133 | −114 | −117 | −161 | −183 | −174 | −150 |
| EBIT | 6 | 5 | 91 | −35 | 30 | 34 | 6 | −15 | −176 | 394 | 102 | 70 | −158 | 86 | −115 |
| Net financials | 0 | 0 | −0 | −9 | −7 | −13 | −9 | −9 | −5 | −9 | 3 | −34 | −13 | −2 | −21 |
| Profit before tax | 6 | 5 | 91 | −44 | 23 | 21 | −3 | −23 | −181 | 384 | 105 | 36 | −172 | 84 | −136 |
| Tax | 2 | 1 | 26 | −12 | 8 | 8 | 7 | 5 | −0 | 51 | 24 | 26 | −0 | −0 | −0 |
| Net profit | 4 | 3 | 65 | −32 | 15 | 13 | −10 | −28 | −181 | 333 | 81 | 10 | −172 | 84 | −136 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 255 | 464 | 657 | 677 | 724 | 896 | 1 754 | 1 970 | 1 519 | 1 881 | 1 882 | 2 327 | 1 808 | 1 774 | 1 680 |
| Equity | 204 | 207 | 273 | 240 | 255 | 268 | 258 | 230 | 49 | 383 | 463 | 473 | 301 | 386 | 250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99 | 81 | 732 | 626 |
| Short-term debt | 50 | 255 | 385 | 436 | 469 | 628 | 1 496 | 1 740 | 1 469 | 1 498 | 1 419 | 1 756 | 1 426 | 656 | 804 |
| Total debt | 51 | 256 | 385 | 436 | 469 | 628 | 1 496 | 1 740 | 1 469 | 1 498 | 1 419 | 1 854 | 1 507 | 1 388 | 1 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tisan Holding As | Company | 40.0% | 40.0% | 2024 |
Kpluss As | Company | 40.0% | 40.0% | 2024 |
Castling Holding As | Company | 7.0% | 7.0% | 2024 |
| Individual | 7.0% | 7.0% | 2024 | |
| Individual | 6.0% | 6.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Joachim Nøkleby | Chief Executive Officer | 0 companies |
| Kåre Mongstad | Board of Directors | 0 companies |
| Anders Tarlebø Løvik | Board of Directors | 0 companies |