| Revenue | NOK 8,8M | +39% |
| EBITDA | NOK 2,1M | +144% |
| Net profit | NOK 1,6M | +170% |
| Total assets | NOK 3,2M | +23% |
| Equity | NOK 615K | -5% |
| Employees | 4 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 026 | 5 428 | 7 206 | 6 338 | 8 838 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −806 | −961 | −1 071 | −1 228 | −1 045 |
| EBITDA | −0 | −8 | −9 | −9 | −9 | 0 | −9 | −9 | −7 | −21 | 182 | 603 | 1 092 | 873 | 2 126 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −18 | −43 | −49 | −50 | −51 |
| EBIT | −0 | −8 | −9 | −9 | −9 | 0 | −9 | −9 | −7 | −21 | 163 | 559 | 1 042 | 823 | 2 075 |
| Net financials | 0 | 0 | 0 | 0 | 0 | −305 | 18 | −15 | 0 | 0 | −3 | −27 | −100 | −72 | −58 |
| Profit before tax | 0 | −7 | −9 | −9 | −9 | −305 | 9 | −24 | −7 | −21 | 160 | 532 | 942 | 751 | 2 017 |
| Tax | −4 | −2 | 6 | −0 | −0 | −0 | −0 | −0 | −0 | −17 | 35 | 117 | 207 | 169 | 448 |
| Net profit | 4 | −5 | −15 | −9 | −9 | −305 | 9 | −24 | −7 | −4 | 125 | 415 | 734 | 582 | 1 569 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314 | 312 | 306 | 306 | 306 | 1 | 16 | 12 | 11 | 101 | 1 890 | 2 277 | 2 085 | 2 609 | 3 221 |
| Equity | 299 | 294 | 279 | 270 | 261 | −44 | −35 | −59 | −67 | −10 | 115 | 530 | 665 | 647 | 615 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 392 | 3 | 2 | 0 | 0 |
| Short-term debt | 15 | 18 | 28 | 36 | 44 | 44 | 51 | 71 | 78 | 111 | 383 | 1 744 | 1 418 | 1 963 | 2 605 |
| Total debt | 15 | 18 | 28 | 36 | 44 | 44 | 51 | 71 | 78 | 111 | 1 775 | 1 747 | 1 420 | 1 963 | 2 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nocalc As | Company | 33.3% | 33.3% | 2024 |
Temi As | Company | 33.3% | 33.3% | 2024 |
Schibevaag As | Company | 22.3% | 22.3% | 2024 |
Hytland Holding As | Company | 11.1% | 11.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Johan Nordvik | Chief Executive Officer | 0 companies |
| Espen André Fjellheim Olsen | Board of Directors | 0 companies |
| Erlend Schibevaag | Chairman | 0 companies |
| Fredrik Hytland Sivertsen | Board of Directors | 0 companies |
| Torgeir Schibevaag | Board of Directors | 0 companies |