| Revenue | NOK 7,6M | +7% |
| EBITDA | NOK 1,6M | +285% |
| Net profit | NOK 1,1M | +849% |
| Total assets | NOK 4,3M | +50% |
| Equity | NOK 2,1M | +73% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 468 | 944 | 1 152 | 1 352 | 1 619 | 3 072 | 3 525 | 3 884 | 4 565 | 5 369 | 7 126 | 7 609 |
| Staff expenses | −0 | −11 | −328 | −732 | −832 | −835 | −1 525 | −1 552 | −2 165 | −2 766 | −2 947 | −4 285 | −4 052 |
| EBITDA | −5 | 241 | −7 | 72 | −114 | 42 | 314 | 541 | 780 | 158 | 358 | 418 | 1 610 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −3 | −4 | −4 | −4 | −4 | −1 | −59 | −181 | −162 |
| EBIT | −5 | 241 | −7 | 72 | −116 | 38 | 311 | 538 | 776 | 157 | 299 | 237 | 1 448 |
| Net financials | 0 | −2 | −1 | 3 | −0 | −2 | −5 | 17 | 26 | 17 | 17 | −43 | −13 |
| Profit before tax | −5 | 239 | −8 | 75 | −117 | 36 | 306 | 555 | 802 | 174 | 316 | 194 | 1 435 |
| Tax | −0 | 63 | 9 | 22 | −36 | 10 | 70 | 124 | 178 | 39 | 36 | 76 | 317 |
| Net profit | −5 | 176 | −17 | 52 | −80 | 27 | 235 | 431 | 624 | 135 | 280 | 118 | 1 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26 | 482 | 544 | 686 | 404 | 625 | 975 | 2 000 | 2 259 | 2 206 | 3 068 | 2 857 | 4 280 |
| Equity | 26 | 202 | 185 | 237 | 157 | 184 | 419 | 850 | 890 | 908 | 1 087 | 1 205 | 2 089 |
| Long-term debt | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 805 | 705 | 1 146 |
| Short-term debt | 0 | 279 | 359 | 449 | 247 | 442 | 555 | 1 150 | 1 370 | 1 298 | 1 176 | 948 | 1 045 |
| Total debt | 0 | 280 | 359 | 449 | 247 | 442 | 556 | 1 150 | 1 370 | 1 298 | 1 981 | 1 653 | 2 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Deputy Member | Deputy Member | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Obron Gruppen As | Company | 92.0% | 92.0% | 2024 |
| Individual | 4.0% | 4.0% | 2024 | |
| Individual | 4.0% | 4.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Røe Flobakk | Deputy Member | 0 companies |
| Rolf Erling Eidsvold | Chairman | 0 companies |
| Odd Gerhard Flobakk | Chairman | 0 companies |
| Jan Thor Soleim | Board of Directors | 0 companies |