| Revenue | NOK 7M | +3% |
| EBITDA | NOK -486K | -3200% |
| Net profit | NOK -355K | -1310% |
| Total assets | NOK 1,3M | -34% |
| Equity | NOK 1,3M | -22% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 577 | 2 181 | 1 700 | 1 939 | 733 | 1 533 | 2 344 | 3 482 | 3 770 | 4 255 | 4 118 | 6 814 | 6 816 | 6 997 |
| Staff expenses | −0 | −0 | −1 | −22 | −4 | −2 | 1 | −0 | −0 | −0 | −10 | −10 | −10 | −19 |
| EBITDA | 86 | −16 | 273 | 562 | −4 | 316 | 85 | 316 | 15 | 290 | 291 | 383 | 16 | −486 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 | −8 | −8 | −12 | −8 | −8 | −3 |
| EBIT | 86 | −16 | 273 | 562 | −4 | 316 | 85 | 315 | 6 | 282 | 279 | 375 | 8 | −490 |
| Net financials | 0 | 0 | 1 | 0 | 0 | 1 | −2 | −7 | −3 | −1 | −13 | 3 | −2 | −4 |
| Profit before tax | 86 | −16 | 274 | 562 | −4 | 317 | 83 | 308 | 4 | 281 | 266 | 378 | 6 | −494 |
| Tax | 24 | −4 | 74 | 152 | −1 | 76 | 19 | 69 | 1 | 64 | 58 | 83 | 31 | −139 |
| Net profit | 62 | −11 | 200 | 410 | −3 | 241 | 64 | 239 | 3 | 217 | 207 | 295 | −25 | −355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311 | 466 | 563 | 1 007 | 944 | 1 094 | 932 | 1 221 | 1 161 | 1 436 | 1 642 | 1 767 | 1 977 | 1 296 |
| Equity | 112 | 101 | 201 | 611 | 608 | 849 | 913 | 1 152 | 1 155 | 1 372 | 1 379 | 1 674 | 1 649 | 1 294 |
| Long-term debt | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 0 | 0 | 0 |
| Short-term debt | 198 | 365 | 361 | 395 | 335 | 244 | 19 | 67 | 6 | 63 | 263 | 93 | 329 | 2 |
| Total debt | 199 | 365 | 362 | 395 | 335 | 244 | 19 | 69 | 7 | 65 | 264 | 93 | 329 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Deputy Member | Deputy Member | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scalesim As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tonje Aakre Kaasa | Deputy Member | 0 companies |
| Trine Magnus | Deputy Chairman | 0 companies |
| Baard Kaasa | Chairman | 0 companies |