| Revenue | NOK 10M | +8% |
| EBITDA | NOK 780K | -4% |
| Net profit | NOK 587K | +0% |
| Total assets | NOK 3,9M | +15% |
| Equity | NOK 1,3M | -1% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 802 | 1 893 | 2 865 | 2 763 | 2 778 | 3 443 | 4 357 | 4 628 | 5 029 | 6 497 | 7 759 | 7 700 | 9 301 | 10 023 |
| Staff expenses | −12 | −750 | −1 013 | −1 207 | −1 130 | −1 317 | −1 712 | −2 155 | −2 173 | −3 767 | −4 926 | −4 343 | −4 971 | −6 066 |
| EBITDA | 329 | −2 | 91 | 25 | 72 | 49 | 406 | 346 | 937 | −81 | 246 | 577 | 809 | 780 |
| Depreciation & amort. | −47 | −47 | −57 | −60 | −17 | −38 | −48 | −90 | −113 | −93 | −82 | −82 | −41 | −40 |
| EBIT | 283 | −49 | 34 | −35 | 55 | 11 | 358 | 256 | 824 | −173 | 164 | 495 | 768 | 740 |
| Net financials | −6 | −3 | −3 | −5 | −6 | −13 | −10 | −8 | −11 | −8 | −10 | −3 | −15 | 9 |
| Profit before tax | 277 | −52 | 30 | −41 | 49 | −2 | 348 | 247 | 814 | −181 | 153 | 492 | 753 | 750 |
| Tax | 79 | −0 | −0 | −0 | 22 | −0 | 79 | 50 | 189 | −0 | 14 | 109 | 164 | 162 |
| Net profit | 198 | −52 | 30 | −41 | 27 | −2 | 269 | 197 | 625 | −181 | 140 | 383 | 589 | 587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 489 | 899 | 997 | 973 | 979 | 982 | 1 203 | 1 359 | 2 079 | 2 926 | 2 476 | 2 660 | 3 355 | 3 870 |
| Equity | 336 | 286 | 316 | 275 | 303 | 302 | 153 | 350 | 800 | 1 019 | 758 | 1 041 | 1 280 | 1 267 |
| Long-term debt | 0 | 0 | 200 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 153 | 613 | 481 | 644 | 676 | 680 | 1 050 | 1 010 | 1 279 | 1 907 | 1 718 | 1 619 | 2 075 | 2 603 |
| Total debt | 153 | 613 | 681 | 698 | 676 | 680 | 1 050 | 1 010 | 1 279 | 1 907 | 1 718 | 1 619 | 2 075 | 2 603 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Varas As | Company | 33.3% | 33.3% | 2024 |
Michael Invest As | Company | 23.0% | 23.0% | 2024 |
| Individual | 10.3% | 10.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siamak Shooaie | Board of Directors | 0 companies |
| Tore Staveland | Chairman | 0 companies |