| Revenue | NOK 29,9M | +0% |
| EBITDA | NOK -367K | +94% |
| Net profit | NOK -1,5M | +80% |
| Total assets | NOK 14,3M | -34% |
| Equity | NOK 2M | -44% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 024 | 1 946 | 4 920 | 4 401 | 4 639 | 7 571 | 9 247 | 11 075 | 13 744 | 21 361 | 22 447 | 29 869 | 29 880 |
| Staff expenses | −549 | −892 | −1 629 | −1 913 | −2 642 | −2 479 | −4 520 | −6 417 | −7 076 | −11 421 | −16 377 | −25 963 | −23 336 |
| EBITDA | 215 | 395 | 750 | 686 | 426 | 1 206 | 965 | 1 636 | 3 614 | 3 623 | 856 | −6 366 | −367 |
| Depreciation & amort. | −11 | −16 | −16 | −17 | −36 | −43 | −28 | −28 | −28 | −65 | −118 | −720 | −864 |
| EBIT | 204 | 379 | 734 | 668 | 390 | 1 163 | 937 | 1 608 | 3 586 | 3 558 | 737 | −7 085 | −1 231 |
| Net financials | −4 | −1 | 1 | −26 | 15 | −50 | 9 | 14 | 16 | 29 | −148 | −431 | −302 |
| Profit before tax | 200 | 378 | 736 | 642 | 405 | 1 113 | 947 | 1 622 | 3 601 | 3 587 | 589 | −7 516 | −1 533 |
| Tax | 55 | 106 | 224 | −0 | 52 | −0 | 229 | 363 | 790 | 851 | 149 | −0 | −0 |
| Net profit | 145 | 272 | 512 | 642 | 354 | 1 113 | 718 | 1 259 | 2 811 | 2 737 | 440 | −7 516 | −1 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 524 | 1 137 | 1 448 | 1 415 | 2 003 | 2 913 | 4 139 | 6 288 | 8 973 | 10 339 | 12 901 | 21 588 | 14 300 |
| Equity | 116 | 138 | 144 | −98 | 255 | 375 | 1 094 | 1 553 | 1 864 | 3 601 | 3 514 | 3 521 | 1 988 |
| Long-term debt | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 048 | 4 233 | 11 843 | 6 015 |
| Short-term debt | 407 | 998 | 1 304 | 1 513 | 1 748 | 2 537 | 3 046 | 4 735 | 7 109 | 4 690 | 5 153 | 6 224 | 6 297 |
| Total debt | 408 | 999 | 1 304 | 1 513 | 1 748 | 2 537 | 3 046 | 4 735 | 7 109 | 6 738 | 9 387 | 18 067 | 12 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Odin Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ragnhild Hide Forslund | Chief Executive Officer | 0 companies |
| Sofie Flakk Slinning | Chief Executive Officer | 0 companies |
| Stein Inge Leirbekk | Chairman | 0 companies |
| Ivar Tvindesæter | Board of Directors | 0 companies |
| Erik Tvindesæter | Chairman | 0 companies |
| Pål Henrik Kristiansen | Chairman | 0 companies |
| Svein Erik Thorsø Amundsen | Board of Directors | 0 companies |
| Peter Pontecorvo | Board of Directors | 0 companies |