| Revenue | NOK 186,3M | -14% |
| EBITDA | NOK 8,6M | -29% |
| Net profit | NOK 6,5M | -31% |
| Total assets | NOK 55,2M | -40% |
| Equity | NOK 20,5M | -36% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 186 | 12 799 | 18 338 | 25 064 | 32 696 | 54 525 | 100 154 | 154 661 | 114 366 | 140 258 | 200 649 | 216 000 | 186 291 |
| Staff expenses | −366 | −1 531 | −3 180 | −5 341 | −5 776 | −8 060 | −12 503 | −16 870 | −17 319 | −22 460 | −27 631 | −35 874 | −35 634 |
| EBITDA | 101 | 504 | 812 | 2 323 | 2 517 | 3 280 | 5 959 | 4 668 | 3 070 | 8 716 | 10 524 | 12 067 | 8 608 |
| Depreciation & amort. | −0 | −3 | −40 | −68 | −72 | −102 | −132 | −159 | −153 | −176 | −128 | −92 | −152 |
| EBIT | 101 | 501 | 772 | 2 255 | 2 445 | 3 178 | 5 827 | 4 509 | 2 918 | 8 540 | 10 396 | 11 975 | 8 456 |
| Net financials | 0 | 3 | −59 | 35 | 30 | 119 | 49 | 34 | 39 | 6 | 70 | 111 | −69 |
| Profit before tax | 101 | 504 | 713 | 2 290 | 2 475 | 3 296 | 5 876 | 4 542 | 2 957 | 8 546 | 10 467 | 12 087 | 8 387 |
| Tax | 20 | 141 | 223 | 572 | 597 | 738 | 1 324 | 1 002 | 650 | 1 882 | 2 304 | 2 660 | 1 873 |
| Net profit | 81 | 363 | 490 | 1 718 | 1 878 | 2 558 | 4 552 | 3 540 | 2 307 | 6 664 | 8 162 | 9 426 | 6 514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846 | 3 677 | 5 267 | 9 048 | 12 694 | 18 912 | 34 867 | 54 379 | 37 932 | 54 976 | 77 247 | 91 560 | 55 182 |
| Equity | 304 | 667 | 1 157 | 2 875 | 4 753 | 5 591 | 10 066 | 13 374 | 15 681 | 14 479 | 22 641 | 32 068 | 20 489 |
| Long-term debt | 2 | 2 | 500 | 208 | 531 | 1 215 | 624 | 1 530 | 3 147 | 923 | 3 226 | 637 | 603 |
| Short-term debt | 540 | 3 008 | 3 610 | 5 965 | 7 410 | 12 107 | 24 176 | 39 474 | 19 104 | 39 574 | 51 380 | 58 856 | 34 090 |
| Total debt | 542 | 3 010 | 4 110 | 6 173 | 7 941 | 13 321 | 24 801 | 41 004 | 22 251 | 40 497 | 54 606 | 59 493 | 34 693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Observer | Observer | 2025 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FO Observer | Observer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morgan Gruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Våge Skårdal | Observer | 0 companies |
| Ole August Karlsen | Chief Executive Officer | 0 companies |
| Finn Oscar Karlsen | Observer | 0 companies |
| Finn Yngve Karlsen | Chairman | 0 companies |