| Revenue | NOK 23,2M | -4% |
| EBITDA | NOK -323K | -266% |
| Net profit | NOK -584K | -700% |
| Total assets | NOK 5,7M | -12% |
| Equity | NOK 1,2M | -32% |
| Employees | 9 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 691 | 5 945 | 6 283 | 9 014 | 9 390 | 13 217 | 18 883 | 25 027 | 25 350 | 22 487 | 25 959 | 26 527 | 24 264 | 23 186 |
| Staff expenses | −938 | −1 414 | −1 261 | −1 911 | −1 317 | −1 478 | −2 234 | −2 644 | −3 400 | −3 400 | −3 756 | −5 329 | −4 007 | −4 314 |
| EBITDA | 413 | −261 | −2 | −330 | −12 | 653 | 685 | 753 | 1 439 | 1 287 | 1 224 | 153 | 195 | −323 |
| Depreciation & amort. | −69 | −104 | −104 | −104 | −105 | −38 | −3 | −3 | −7 | −17 | −19 | −25 | −29 | −121 |
| EBIT | 344 | −366 | −106 | −435 | −116 | 615 | 682 | 750 | 1 432 | 1 270 | 1 204 | 129 | 166 | −444 |
| Net financials | −20 | −45 | −61 | −106 | −145 | −144 | −146 | −144 | −68 | −53 | −39 | −36 | −43 | −140 |
| Profit before tax | 324 | −410 | −168 | −541 | −262 | 472 | 536 | 606 | 1 364 | 1 217 | 1 165 | 92 | 123 | −584 |
| Tax | 89 | −10 | −0 | −0 | −0 | −0 | −0 | 83 | 294 | 264 | 254 | 18 | 26 | −0 |
| Net profit | 234 | −401 | −168 | −541 | −262 | 472 | 536 | 523 | 1 070 | 953 | 912 | 74 | 97 | −584 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 831 | 1 825 | 1 937 | 1 525 | 3 080 | 3 902 | 5 063 | 4 655 | 6 017 | 5 985 | 6 808 | 6 034 | 6 562 | 5 743 |
| Equity | 551 | 151 | −17 | −558 | −819 | −348 | 188 | 711 | 738 | 1 484 | 1 742 | 1 816 | 1 830 | 1 247 |
| Long-term debt | 10 | 0 | 244 | 108 | 692 | 548 | 404 | 260 | 116 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 270 | 1 675 | 1 710 | 1 975 | 3 207 | 3 702 | 4 471 | 3 683 | 5 163 | 4 501 | 5 066 | 4 218 | 4 732 | 4 497 |
| Total debt | 1 280 | 1 675 | 1 954 | 2 083 | 3 899 | 4 250 | 4 875 | 3 943 | 5 279 | 4 501 | 5 066 | 4 218 | 4 732 | 4 497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Samtech As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Lund | Deputy Member | 0 companies |
| Vidar Lund | Chairman | 0 companies |