| Revenue | NOK 160,7M | -17% |
| EBITDA | NOK -1,2M | -112% |
| Net profit | NOK -3,4M | -144% |
| Total assets | NOK 30,1M | -24% |
| Equity | NOK 12,6M | -29% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 971 | 11 695 | 15 697 | 19 391 | 37 750 | 46 071 | 47 105 | 61 986 | 91 149 | 133 041 | 200 821 | 194 520 | 160 667 |
| Staff expenses | −536 | −1 139 | −2 015 | −2 242 | −5 178 | −7 065 | −10 299 | −11 361 | −33 983 | −34 976 | −58 270 | −52 544 | −46 340 |
| EBITDA | 87 | 373 | 590 | 634 | 3 531 | 2 491 | 621 | 3 546 | 3 686 | 9 176 | 15 579 | 9 511 | −1 162 |
| Depreciation & amort. | −10 | −59 | −59 | −21 | −265 | −344 | −677 | −235 | −183 | −155 | −107 | −74 | −96 |
| EBIT | 77 | 315 | 531 | 613 | 3 266 | 2 147 | −56 | 3 311 | 3 504 | 9 021 | 15 472 | 9 436 | −1 258 |
| Net financials | −15 | 7 | 107 | 36 | 54 | −1 026 | 458 | 6 | −9 | −44 | −29 | 495 | −2 286 |
| Profit before tax | 63 | 322 | 638 | 649 | 3 319 | 1 121 | 401 | 3 317 | 3 494 | 8 976 | 15 442 | 9 932 | −3 545 |
| Tax | 37 | 105 | 176 | 183 | 853 | 499 | 95 | 695 | 773 | 1 965 | 3 398 | 2 189 | −118 |
| Net profit | 26 | 217 | 463 | 466 | 2 466 | 622 | 306 | 2 622 | 2 721 | 7 011 | 12 045 | 7 743 | −3 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 525 | 2 299 | 3 030 | 5 965 | 10 367 | 8 134 | 10 708 | 11 405 | 17 494 | 24 317 | 43 324 | 39 692 | 30 072 |
| Equity | 56 | 273 | 735 | 1 201 | 3 368 | 2 489 | 1 293 | 3 415 | 3 536 | 7 847 | 14 892 | 17 635 | 12 608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 101 | 76 | 46 | 16 |
| Short-term debt | 2 469 | 2 027 | 2 295 | 4 764 | 6 999 | 5 644 | 9 415 | 7 990 | 13 825 | 16 369 | 28 356 | 22 011 | 17 448 |
| Total debt | 2 469 | 2 027 | 2 295 | 4 764 | 6 999 | 5 644 | 9 415 | 7 990 | 13 958 | 16 470 | 28 432 | 22 057 | 17 464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maynard Solomon Invest As | Company | 95.0% | 95.0% | 2024 |
Jbc As | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Elisabeth Aagaard | Chief Executive Officer | 0 companies |
| Jørgen Bråthen Christensen | Board of Directors | 0 companies |
| Tor Egil Christensen | Chairman | 0 companies |
| Harry Solomon Klein | Board of Directors | 0 companies |
| Veronica Wolsner-Papa | Board of Directors | 0 companies |
| Mona Kristin Hellund-Angerer | Board of Directors | 0 companies |