| Revenue | NOK 70,6M | -37% |
| EBITDA | NOK -3,6M | +83% |
| Net profit | NOK -4,6M | +47% |
| Total assets | NOK 30,5M | -34% |
| Equity | NOK 1,9M | -60% |
| Employees | 9 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 651 | 118 720 | 127 970 | 92 332 | 125 787 | 124 309 | 96 944 | 134 240 | 166 716 | 168 576 | 136 670 | 152 268 | 112 563 | 70 619 |
| Staff expenses | −21 599 | −25 818 | −28 224 | −26 609 | −26 792 | −27 319 | −31 178 | −34 693 | −38 363 | −42 159 | −43 166 | −39 145 | −36 907 | −33 868 |
| EBITDA | 4 377 | 7 337 | 5 902 | 7 538 | 5 748 | 6 063 | 3 550 | 1 792 | 3 074 | 5 081 | 828 | −10 910 | −21 718 | −3 640 |
| Depreciation & amort. | −518 | −668 | −986 | −1 004 | −1 041 | −976 | −955 | −856 | −726 | −500 | −429 | −1 315 | −1 615 | −1 333 |
| EBIT | 3 859 | 6 669 | 4 916 | 6 534 | 4 707 | 5 086 | 2 595 | 936 | 2 349 | 4 581 | 399 | −12 225 | −23 333 | −4 972 |
| Net financials | −1 078 | 102 | 621 | 459 | 593 | 147 | −12 | 249 | 196 | 195 | 363 | −501 | 9 332 | −958 |
| Profit before tax | 2 781 | 6 771 | 5 537 | 6 993 | 5 299 | 5 234 | 2 583 | 1 186 | 2 544 | 4 776 | 762 | −12 726 | −14 001 | −5 930 |
| Tax | 977 | 1 280 | 1 394 | 1 889 | 1 071 | 1 236 | 563 | 136 | 496 | 1 018 | 100 | −2 779 | −5 347 | −1 302 |
| Net profit | 1 803 | 5 492 | 4 143 | 5 104 | 4 228 | 3 998 | 2 021 | 1 049 | 2 048 | 3 758 | 662 | −9 947 | −8 655 | −4 628 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34 415 | 43 827 | 46 869 | 35 186 | 43 720 | 45 076 | 42 634 | 43 066 | 51 433 | 60 451 | 45 197 | 60 999 | 46 424 | 30 508 |
| Equity | 1 908 | 7 400 | 12 760 | 14 857 | 16 085 | 17 084 | 16 104 | 17 153 | 19 201 | 22 560 | 23 221 | 11 997 | 4 781 | 1 903 |
| Long-term debt | 11 669 | 13 091 | 4 251 | 3 249 | 4 320 | 1 480 | 2 043 | 2 179 | 2 675 | 3 693 | 3 794 | 14 330 | 7 594 | 13 836 |
| Short-term debt | 20 838 | 23 335 | 29 859 | 17 080 | 23 314 | 26 512 | 24 488 | 23 734 | 29 557 | 34 198 | 18 182 | 34 672 | 34 050 | 14 770 |
| Total debt | 32 507 | 36 427 | 34 110 | 20 329 | 27 634 | 27 992 | 26 530 | 25 913 | 32 232 | 37 891 | 21 976 | 49 002 | 41 643 | 28 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Deputy Member | Deputy Member | 2022 | — | — |
FS Deputy Member | Deputy Member | 2022 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Lars Eivind Nielsen | Deputy Member | 0 companies |
| Frank Syltern | Deputy Member | 0 companies |
| Kjersti Strand Gladsø | Chief Executive Officer | 0 companies |
| Erik Fenstad | Chief Executive Officer | 0 companies |
| Eivind Esp | Chief Executive Officer | 0 companies |
| Arvid Grønning | Chairman | 0 companies |
| Jostein Syltern | Board of Directors | 0 companies |
| Øystein Joralf Syltern | Chairman | 0 companies |