| Revenue | NOK 34,9M | +44% |
| EBITDA | NOK 7,5M | +86% |
| Net profit | NOK 6,5M | +180% |
| Total assets | NOK 26,5M | +27% |
| Equity | NOK 9M | -22% |
| Employees | 12 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 4 459 | 4 138 | 3 539 | 9 798 | 15 020 | 19 542 | 9 461 | 12 615 | 27 754 | 21 127 | 13 547 | 31 080 | 24 312 | 34 936 |
| Staff expenses | −216 | −1 773 | −1 920 | −1 643 | −2 104 | −3 422 | −4 420 | −4 029 | −4 068 | −4 549 | −4 441 | −4 542 | −5 136 | −6 736 | −8 204 |
| EBITDA | −223 | 1 552 | −1 768 | 378 | 1 557 | 7 186 | 1 564 | 1 253 | 212 | 3 959 | 57 | 1 765 | 6 623 | 4 013 | 7 464 |
| Depreciation & amort. | −2 | −34 | −34 | −0 | −0 | −0 | −123 | −308 | −105 | −200 | −81 | −612 | −643 | −667 | −703 |
| EBIT | −225 | 1 518 | −1 802 | 378 | 1 557 | 7 186 | 1 441 | 945 | 106 | 3 759 | −24 | 1 153 | 5 980 | 3 346 | 6 761 |
| Net financials | −4 | −165 | 35 | −257 | −329 | 894 | −750 | −472 | −174 | −759 | 955 | 107 | 1 479 | −364 | 1 575 |
| Profit before tax | −229 | 1 353 | −1 767 | 121 | 1 229 | 8 080 | 691 | 474 | −68 | 3 000 | 931 | 1 261 | 7 459 | 2 982 | 8 336 |
| Tax | −0 | 313 | −0 | −2 | −0 | 1 935 | 112 | 65 | −33 | 660 | 206 | 278 | 1 641 | 659 | 1 832 |
| Net profit | −229 | 1 040 | −1 767 | 123 | 1 229 | 6 145 | 579 | 409 | −34 | 2 340 | 725 | 983 | 5 818 | 2 323 | 6 504 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 759 | 3 062 | 1 963 | 3 849 | 5 484 | 19 230 | 10 703 | 12 168 | 13 462 | 22 423 | 15 781 | 15 548 | 20 431 | 20 878 | 26 465 |
| Equity | −29 | 1 012 | −755 | −632 | 597 | 4 892 | 5 471 | 5 880 | 5 845 | 6 685 | 7 410 | 8 392 | 11 210 | 11 533 | 9 037 |
| Long-term debt | 644 | 846 | 874 | 3 011 | 3 800 | 3 435 | 3 259 | 2 717 | 4 054 | 3 121 | 1 800 | 1 116 | 1 186 | 1 580 | 1 887 |
| Short-term debt | 64 | 1 205 | 1 844 | 1 470 | 1 087 | 10 903 | 1 973 | 3 572 | 3 563 | 12 617 | 6 572 | 5 679 | 7 780 | 7 614 | 15 497 |
| Total debt | 788 | 2 050 | 2 718 | 4 481 | 4 887 | 14 338 | 5 232 | 6 288 | 7 617 | 15 738 | 8 372 | 6 794 | 8 965 | 9 195 | 17 384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brekon As | Company | 50.0% | 50.0% | 2024 |
Hauken Invest As | Company | 19.0% | 19.0% | 2024 |
| Individual | 14.5% | 14.5% | 2024 | |
| Individual | 14.5% | 14.5% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Olga Eggesbø | Deputy Member | 0 companies |
| Bård Ottesen | Chairman | 0 companies |
| Odd Svein Hjelmeland | Board of Directors | 0 companies |