| Revenue | NOK 6,6M | +241% |
| EBITDA | NOK 516K | +113% |
| Net profit | NOK 288K | +106% |
| Total assets | NOK 1,6M | +98% |
| Equity | NOK -4M | +7% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 519 | 6 570 | 6 133 | 5 689 | 5 754 | 7 079 | 8 430 | 8 758 | 8 193 | 6 784 | 6 432 | 6 769 | 1 943 | 6 624 |
| Staff expenses | −2 627 | −3 370 | −3 737 | −4 148 | −4 358 | −5 303 | −6 335 | −7 001 | −6 406 | −5 296 | −4 669 | −5 375 | −4 629 | −3 906 |
| EBITDA | 325 | 249 | −30 | 537 | 574 | 295 | 777 | 620 | 560 | 113 | 368 | −152 | −4 122 | 516 |
| Depreciation & amort. | −24 | −40 | −52 | −144 | −169 | −230 | −302 | −326 | −216 | −234 | −220 | −209 | −161 | −53 |
| EBIT | 301 | 209 | −81 | 393 | 405 | 65 | 476 | 295 | 343 | −121 | 148 | −361 | −4 283 | 462 |
| Net financials | −0 | −20 | −54 | −93 | −82 | −70 | −69 | −117 | −111 | −143 | −181 | −266 | −310 | −175 |
| Profit before tax | 301 | 189 | −135 | 300 | 323 | −5 | 407 | 178 | 233 | −264 | −33 | −626 | −4 592 | 288 |
| Tax | 86 | 53 | −37 | 80 | 78 | −4 | 91 | 39 | 51 | −58 | −7 | −16 | −0 | −0 |
| Net profit | 214 | 136 | −99 | 220 | 245 | −1 | 316 | 139 | 181 | −206 | −26 | −610 | −4 592 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 804 | 2 122 | 2 230 | 2 677 | 3 228 | 3 387 | 4 263 | 4 778 | 4 694 | 4 852 | 5 706 | 6 606 | 792 | 1 566 |
| Equity | 234 | 370 | 271 | 491 | 465 | 464 | 780 | 919 | 1 100 | 894 | 868 | 258 | −4 334 | −4 046 |
| Long-term debt | 263 | 213 | 160 | 345 | 714 | 580 | 452 | 639 | 462 | 324 | 242 | 3 438 | 1 381 | 1 181 |
| Short-term debt | 2 306 | 1 539 | 1 799 | 1 841 | 2 049 | 2 343 | 3 031 | 3 220 | 3 132 | 3 634 | 4 596 | 2 910 | 3 745 | 4 431 |
| Total debt | 2 570 | 1 752 | 1 959 | 2 186 | 2 762 | 2 923 | 3 483 | 3 859 | 3 593 | 3 958 | 4 838 | 6 348 | 5 126 | 5 612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Deputy Member | Deputy Member | 2012 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solø Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ragnhild Astrid Berge | Deputy Member | 0 companies |
| Jan Arvid Berge | Chief Executive Officer | 0 companies |