| Revenue | NOK 3,5M | +5% |
| EBITDA | NOK 181K | +15% |
| Net profit | NOK -207K | -12% |
| Total assets | NOK 6,1M | +1% |
| Equity | NOK 2,4M | -8% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2 889 | 3 329 | 2 882 | 3 327 | 3 486 |
| Staff expenses | −1 599 | −1 881 | −951 | −1 981 | −2 031 |
| EBITDA | −38 | 351 | 970 | 157 | 181 |
| Depreciation & amort. | −218 | −223 | −200 | −199 | −251 |
| EBIT | −256 | 127 | 771 | −42 | −70 |
| Net financials | −126 | −110 | −119 | −142 | −137 |
| Profit before tax | −382 | 17 | 652 | −184 | −207 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −382 | 17 | 652 | −184 | −207 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5 177 | 5 164 | 5 509 | 6 057 | 6 124 |
| Equity | 2 097 | 2 114 | 2 766 | 2 582 | 2 375 |
| Long-term debt | 2 589 | 2 381 | 2 067 | 1 968 | 2 252 |
| Short-term debt | 491 | 670 | 676 | 1 507 | 1 497 |
| Total debt | 3 080 | 3 051 | 2 743 | 3 475 | 3 749 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Chief Executive Officer | Chief Executive Officer | 2022 |
RS Accountant | Accountant | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 14.51% | 14.51% | 2022 | |
| Individual | 14.12% | 14.12% | 2022 | |
| Individual | 13.45% | 13.45% | 2022 | |
| Individual | 6.71% | 6.71% | 2022 | |
| Individual | 3.92% | 3.92% | 2022 | |
| Company | 1.96% | 1.96% | 2022 | |
| Individual | 1.96% | 1.96% | 2022 | |
| Company | 1.96% | 1.96% | 2022 | |
| Individual | 1.37% | 1.37% | 2022 | |
| Individual | 1.37% | 1.37% | 2022 | |
| Individual | 1.37% | 1.37% | 2022 | |
| Company | 1.29% | 1.29% | 2022 | |
| Individual | 1.25% | 1.25% | 2022 | |
| Individual | 1.22% | 1.22% | 2022 | |
| Individual | 1.22% | 1.22% | 2022 | |
| Individual | 1.22% | 1.22% | 2022 | |
| Individual | 1.22% | 1.22% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Svorkmo Espelien | Chief Executive Officer | 0 companies |
| Randi Storsve | Accountant | 0 companies |
| Arnar Lyche | Board of Directors | 0 companies |
| Tore Evavold | Board of Directors | 0 companies |