| Revenue | NOK 21,8M | +34% |
| EBITDA | NOK -6,1M | -63% |
| Net profit | NOK -8M | +45% |
| Total assets | NOK 24,3M | -37% |
| Equity | NOK 10,1M | -44% |
| Employees | 12 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 16 278 | 26 036 | 35 427 | 30 337 | 25 166 | 33 643 | 26 776 | 19 823 | 47 135 | 23 278 | 21 967 | 16 242 | 21 782 |
| Staff expenses | −0 | −3 698 | −4 603 | −4 176 | −3 947 | −2 745 | −2 924 | −3 034 | −2 707 | −4 514 | −1 717 | −2 686 | −2 678 | −8 346 |
| EBITDA | −239 | 634 | 1 590 | 1 697 | −851 | −357 | 3 683 | −745 | −265 | 7 385 | 1 905 | 285 | −3 737 | −6 076 |
| Depreciation & amort. | −0 | −23 | −84 | −137 | −93 | −112 | −103 | −53 | −41 | −32 | −37 | −65 | −9 887 | −1 050 |
| EBIT | −239 | 610 | 1 506 | 1 560 | −944 | −469 | 3 581 | −798 | −306 | 7 353 | 1 868 | 220 | −13 623 | −7 126 |
| Net financials | 4 | 16 | 27 | −56 | −60 | −91 | −458 | 2 202 | −457 | −953 | −105 | −1 450 | −1 025 | −875 |
| Profit before tax | −235 | 626 | 1 532 | 1 504 | −1 004 | −560 | 3 122 | 1 404 | −763 | 6 400 | 1 763 | −1 230 | −14 648 | −8 001 |
| Tax | −0 | 26 | 520 | 429 | −0 | −0 | 172 | −0 | −0 | 1 095 | 383 | −0 | −0 | −0 |
| Net profit | −235 | 600 | 1 012 | 1 076 | −1 004 | −560 | 2 951 | 1 404 | −763 | 5 305 | 1 380 | −1 230 | −14 648 | −8 001 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 239 | 9 816 | 12 826 | 12 776 | 11 193 | 10 637 | 18 342 | 17 075 | 21 487 | 25 600 | 56 883 | 53 015 | 38 461 | 24 320 |
| Equity | −135 | 7 565 | 8 577 | 9 652 | 8 648 | 8 088 | 11 038 | 12 442 | 11 679 | 16 984 | 27 365 | 32 790 | 18 141 | 10 141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 039 | 10 529 | 10 693 | 10 400 |
| Short-term debt | 7 374 | 2 252 | 3 889 | 2 704 | 2 345 | 2 350 | 7 104 | 4 434 | 9 608 | 8 415 | 23 280 | 9 497 | 9 327 | 3 480 |
| Total debt | 7 374 | 2 252 | 3 889 | 2 704 | 2 345 | 2 350 | 7 104 | 4 434 | 9 608 | 8 415 | 29 318 | 20 026 | 20 020 | 13 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Observer | Observer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sundt Sport As | Company | 51.2% | 51.2% | 2024 |
| Individual | 19.7% | 19.7% | 2024 | |
| Individual | 16.5% | 16.5% | 2022 | |
| Individual | 14.0% | 14.0% | 2024 | |
| Individual | 5.6% | 5.6% | 2024 | |
Tnu Holding As | Company | 5.5% | 5.5% | 2024 |
Green Future As | Company | 2.8% | 2.8% | 2024 |
| Individual | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eystein Thue Stokstad | Chief Executive Officer | 0 companies |
| Halvor Matheson Heiberg | Chief Executive Officer | 0 companies |
| Maiken Skram | Observer | 0 companies |
| Jan Reimers | Chairman | 0 companies |
| Hans Fredrik Steenbuch | Chairman | 0 companies |