| Revenue | NOK 93,1M | +4% |
| EBITDA | NOK 19,1M | +4% |
| Net profit | NOK 14M | +5% |
| Total assets | NOK 42,6M | +5% |
| Equity | NOK 1,7M | +5% |
| Employees | 34 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 459 | 12 259 | 17 463 | 22 458 | 24 828 | 29 415 | 35 764 | 48 952 | 53 836 | 53 203 | 73 986 | 90 023 | 89 803 | 93 062 |
| Staff expenses | −5 283 | −7 872 | −11 311 | −14 518 | −15 688 | −19 098 | −22 185 | −29 766 | −33 549 | −34 820 | −46 678 | −55 781 | −58 120 | −57 905 |
| EBITDA | 1 292 | 1 766 | 2 889 | 4 766 | 4 279 | 4 734 | 6 544 | 10 394 | 11 293 | 11 264 | 17 033 | 22 227 | 18 383 | 19 090 |
| Depreciation & amort. | −3 | −4 | −107 | −126 | −234 | −207 | −216 | −228 | −90 | −179 | −387 | −740 | −884 | −836 |
| EBIT | 1 289 | 1 762 | 2 782 | 4 640 | 4 045 | 4 526 | 6 329 | 10 167 | 11 202 | 11 085 | 16 646 | 21 487 | 17 500 | 18 254 |
| Net financials | 4 | −0 | 21 | −8 | 12 | −51 | −7 | −5 | 24 | 3 | 18 | 35 | 137 | 303 |
| Profit before tax | 1 293 | 1 762 | 2 804 | 4 632 | 4 057 | 4 475 | 6 322 | 10 162 | 11 227 | 11 088 | 16 664 | 21 522 | 17 636 | 18 557 |
| Tax | 401 | 547 | 885 | 1 367 | 1 195 | 1 247 | 1 739 | 2 478 | 2 588 | 2 469 | 3 796 | 5 073 | 4 294 | 4 520 |
| Net profit | 892 | 1 215 | 1 919 | 3 265 | 2 862 | 3 228 | 4 583 | 7 684 | 8 639 | 8 619 | 12 868 | 16 449 | 13 342 | 14 037 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 346 | 4 639 | 6 975 | 9 750 | 7 869 | 13 297 | 16 004 | 23 586 | 22 708 | 26 558 | 35 728 | 44 211 | 40 587 | 42 599 |
| Equity | 435 | 483 | 560 | 560 | 1 000 | 1 040 | 1 070 | 1 163 | 1 289 | 1 356 | 1 471 | 1 510 | 1 642 | 1 719 |
| Long-term debt | 0 | 9 | 19 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 906 | 4 147 | 6 396 | 9 190 | 6 866 | 12 257 | 14 934 | 22 423 | 21 419 | 25 202 | 34 257 | 42 701 | 38 945 | 40 880 |
| Total debt | 2 911 | 4 156 | 6 415 | 9 190 | 6 869 | 12 257 | 14 934 | 22 423 | 21 419 | 25 202 | 34 257 | 42 701 | 38 945 | 40 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Deputy Member | Deputy Member | 2024 | — | — |
AD Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Illuminator As | Company | 18.0% | 18.0% | 2024 |
Milo As | Company | 12.5% | 12.5% | 2024 |
Skaddekosten As | Company | 9.7% | 9.7% | 2024 |
Rundfunuten As | Company | 8.3% | 8.3% | 2024 |
Milo Holding As | Company | 8.3% | 8.3% | 2024 |
Strongbox As | Company | 5.5% | 5.5% | 2024 |
Milo Junior As | Company | 5.5% | 5.5% | 2024 |
Navigo Holding As | Company | 5.5% | 5.5% | 2024 |
| Individual | 5.5% | 5.5% | 2024 | |
| Individual | 5.5% | 5.5% | 2024 | |
| Individual | 3.1% | 3.1% | 2022 | |
| Individual | 2.8% | 2.8% | 2024 | |
| Individual | 2.8% | 2.8% | 2024 | |
| Individual | 2.8% | 2.8% | 2024 | |
| Individual | 2.8% | 2.8% | 2024 | |
| Individual | 1.3% | 1.3% | 2022 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.1% | 1.1% | 2024 | |
Corporate Communications As | Company | 1.1% | 1.1% | 2024 |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Nystrand | Deputy Member | 0 companies |
| Anna Dulsrud Mageli | Deputy Member | 0 companies |
| Are Slettan | Board of Directors | 0 companies |
| Peder Weidemann Egseth | Board of Directors | 0 companies |
| Håkon Mathias Rønning | Chairman | 0 companies |
| Sara Wedul Gundersen | Board of Directors | 0 companies |
| Karina Iren Nilsen | Board of Directors | 0 companies |
| Geir Beitveit Bjørlo | Chairman | 0 companies |
| Julie Skogheim | Board of Directors | 0 companies |