| Revenue | NOK 502M | +4% |
| EBITDA | NOK 7,7M | -74% |
| Net profit | NOK -986K | -105% |
| Total assets | NOK 185,3M | -8% |
| Equity | NOK 97,7M | -1% |
| Employees | 335 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 283 383 | 339 100 | 412 382 | 482 556 | 501 995 |
| Staff expenses | −47 475 | −55 531 | −66 859 | −78 450 | −85 492 |
| EBITDA | 706 | 26 257 | 36 455 | 29 629 | 7 675 |
| Depreciation & amort. | −9 950 | −5 508 | −3 931 | −4 291 | −6 950 |
| EBIT | −9 243 | 20 749 | 32 524 | 25 338 | 725 |
| Net financials | −16 333 | −14 962 | 136 | 464 | −2 017 |
| Profit before tax | −25 576 | 5 788 | 32 660 | 25 802 | −1 292 |
| Tax | −2 198 | 4 488 | 7 158 | 5 650 | −306 |
| Net profit | −23 378 | 1 300 | 25 502 | 20 153 | −986 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 134 982 | 151 452 | 198 390 | 201 232 | 185 271 |
| Equity | 98 343 | 99 643 | 102 603 | 98 732 | 97 745 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 639 | 51 809 | 95 786 | 102 500 | 87 526 |
| Total debt | 36 639 | 51 809 | 95 786 | 102 500 | 87 526 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Chief Executive Officer | Chief Executive Officer | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stein Marius Varner | Chief Executive Officer | 0 companies |
| Joakim Varner | Board of Directors | 0 companies |
| Petter Varner | Chairman | 0 companies |