| Revenue | NOK 5,8M | -20% |
| EBITDA | NOK -587K | +23% |
| Net profit | NOK -777K | +47% |
| Total assets | NOK 5M | +515% |
| Equity | NOK 96K | +103% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 526 | 3 303 | 3 286 | 3 516 | 3 839 | 3 973 | 1 190 | 3 103 | 5 233 | 5 523 | 8 641 | 7 281 | 5 825 |
| Staff expenses | −965 | −1 544 | −1 748 | −1 458 | −1 727 | −1 615 | −232 | −1 007 | −2 158 | −2 325 | −3 265 | −3 165 | −1 750 |
| EBITDA | 15 | −345 | −230 | 347 | 157 | 452 | 290 | −528 | −1 047 | −802 | −318 | −762 | −587 |
| Depreciation & amort. | −46 | −79 | −79 | −83 | −86 | −0 | −0 | −0 | −0 | −3 | −7 | −13 | −7 |
| EBIT | −30 | −423 | −309 | 265 | 71 | 452 | 290 | −528 | −1 047 | −806 | −325 | −775 | −595 |
| Net financials | −32 | −33 | −34 | −23 | −14 | −10 | −6 | −27 | −30 | −55 | −77 | −126 | −170 |
| Profit before tax | −62 | −456 | −343 | 242 | 57 | 442 | 283 | −555 | −1 077 | −861 | −402 | −901 | −765 |
| Tax | −17 | −123 | −93 | 78 | 21 | 109 | 65 | −106 | −232 | −188 | −80 | 568 | 12 |
| Net profit | −45 | −334 | −250 | 164 | 36 | 333 | 218 | −449 | −844 | −673 | −322 | −1 469 | −777 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 601 | 1 148 | 921 | 904 | 856 | 1 081 | 461 | 3 218 | 1 837 | 1 953 | 2 292 | 816 | 5 023 |
| Equity | 160 | −173 | −424 | −259 | −223 | 109 | 328 | −122 | −966 | −1 639 | −1 961 | −3 430 | 96 |
| Long-term debt | 1 000 | 875 | 900 | 643 | 453 | 196 | 40 | 1 950 | 1 800 | 2 200 | 2 050 | 2 000 | 1 846 |
| Short-term debt | 441 | 447 | 445 | 520 | 626 | 775 | 94 | 1 390 | 1 003 | 1 392 | 2 203 | 2 246 | 3 080 |
| Total debt | 1 441 | 1 322 | 1 345 | 1 163 | 1 079 | 971 | 133 | 3 340 | 2 803 | 3 592 | 4 253 | 4 246 | 4 926 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Contact Person | Contact Person | 2025 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
IB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gorines As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rishell Wasawas-Jepsen | Contact Person | 0 companies |
| Leiv Rune Sangesland | Chief Executive Officer | 0 companies |
| Ida Beisland Svenningsen | Chief Executive Officer | 0 companies |
| Svein Terje Greibesland | Board of Directors | 0 companies |
| Jarl Ove Svendsen | Chairman | 0 companies |
| Eirik Josefsen | Board of Directors | 0 companies |
| Øyvind Svendsen | Board of Directors | 0 companies |
| Are Verås | Chairman | 0 companies |
| Daniel Svendsen | Board of Directors | 0 companies |