| Revenue | NOK 78,3M | +9% |
| EBITDA | NOK 9,2M | +452% |
| Net profit | NOK 9,1M | +300% |
| Total assets | NOK 55,8M | +10% |
| Equity | NOK 14,3M | +75% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 3 017 | 8 878 | 19 574 | 40 189 | 52 528 | 46 337 | 53 644 | 62 664 | 62 852 | 67 477 | 72 100 | 78 292 |
| Staff expenses | −3 | −463 | −1 879 | −3 520 | −6 349 | −8 325 | −6 392 | −8 552 | −8 743 | −12 099 | −17 281 | −12 398 | −9 764 |
| EBITDA | −392 | 218 | 288 | 254 | 895 | 1 243 | 1 680 | 2 887 | 3 511 | 3 678 | −10 079 | 1 673 | 9 236 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −7 | −39 | −311 | −665 | −691 | −721 | −797 | −179 | −141 |
| EBIT | −392 | 218 | 288 | 254 | 889 | 1 204 | 1 369 | 2 222 | 2 820 | 2 957 | −10 876 | 1 495 | 9 095 |
| Net financials | −11 | −3 | −2 | 3 | 10 | −267 | −1 246 | −158 | 1 | −871 | −718 | 780 | 2 |
| Profit before tax | −403 | 215 | 286 | 257 | 899 | 938 | 123 | 2 064 | 2 821 | 2 086 | −11 593 | 2 275 | 9 097 |
| Tax | −0 | −0 | 35 | 75 | 222 | 226 | −307 | −321 | −425 | −512 | 1 564 | −0 | −0 |
| Net profit | −403 | 215 | 251 | 182 | 676 | 712 | 430 | 2 385 | 3 247 | 2 598 | −13 158 | 2 275 | 9 097 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55 | 2 652 | 3 846 | 12 994 | 20 609 | 24 186 | 32 260 | 46 465 | 53 080 | 56 449 | 49 267 | 50 769 | 55 804 |
| Equity | −203 | 312 | 563 | 1 195 | 1 871 | 2 583 | 2 671 | 5 076 | 8 322 | 10 921 | 6 263 | 8 162 | 14 258 |
| Long-term debt | 0 | 91 | 0 | 2 500 | 1 202 | 2 | 1 250 | 2 250 | 7 000 | 4 500 | 2 000 | 1 369 | 812 |
| Short-term debt | 258 | 2 249 | 3 283 | 9 299 | 17 536 | 21 601 | 28 339 | 39 139 | 37 758 | 41 028 | 41 004 | 41 238 | 40 733 |
| Total debt | 258 | 2 340 | 3 283 | 11 799 | 18 738 | 21 603 | 29 589 | 41 389 | 44 758 | 45 528 | 43 004 | 42 607 | 41 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Unizon.No As | Company | 52.7% | 52.7% | 2024 |
Bramare As | Company | 32.0% | 32.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2022 | |
Øystein Berg Agenturer As | Company | 5.3% | 5.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Therkelsen | Chief Executive Officer | 0 companies |
| Frode Bentsrud Hauenschild | Chief Executive Officer | 0 companies |
| Øystein Berg | Board of Directors | 0 companies |
| Bastian Kløve Braathen | Board of Directors | 0 companies |
| Line Therkelsen | Board of Directors | 0 companies |
| Rolf Hanche-Olsen | Board of Directors | 0 companies |
| Thor Erling Lund | Chairman | 0 companies |