| Revenue | NOK 26,9M | +8% |
| EBITDA | NOK 9,4M | +75% |
| Net profit | NOK 5,6M | +365% |
| Total assets | NOK 22,6M | -3% |
| Equity | NOK 15,4M | +57% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 1 490 | 1 865 | 2 025 | 3 067 | 5 910 | 5 982 | 5 494 | 10 279 | 9 440 | 15 538 | 24 105 | 24 881 | 26 855 |
| Staff expenses | −63 | −848 | −966 | −991 | −1 036 | −2 163 | −4 634 | −5 108 | −9 665 | −14 492 | −15 885 | −13 889 | −11 015 | −10 327 |
| EBITDA | 6 | 372 | 337 | 205 | 10 | 1 410 | 108 | −1 432 | −3 572 | −10 714 | −12 203 | −8 355 | 5 368 | 9 402 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −97 | −2 694 | −3 137 |
| EBIT | 6 | 372 | 337 | 205 | 10 | 1 410 | 108 | −1 432 | −3 572 | −10 714 | −12 203 | −8 452 | 2 674 | 6 264 |
| Net financials | −0 | 4 | 8 | 16 | 8 | 3 | 44 | 52 | 203 | −17 | −339 | −1 465 | −1 465 | −639 |
| Profit before tax | 6 | 376 | 345 | 221 | 19 | 1 414 | 153 | −1 379 | −3 369 | −10 731 | −12 542 | −9 917 | 1 209 | 5 625 |
| Tax | −0 | 104 | −55 | −7 | −67 | 341 | −96 | −542 | −916 | −2 503 | −2 663 | −0 | −0 | −0 |
| Net profit | 6 | 272 | 400 | 228 | 86 | 1 072 | 248 | −837 | −2 453 | −8 228 | −9 879 | −9 917 | 1 209 | 5 625 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149 | 547 | 1 094 | 1 711 | 3 507 | 3 783 | 4 403 | 4 008 | 11 666 | 16 075 | 23 806 | 24 710 | 23 210 | 22 566 |
| Equity | 96 | 368 | 768 | 996 | 2 094 | 3 170 | 3 419 | 2 599 | 9 071 | 8 697 | −1 517 | 1 767 | 9 800 | 15 425 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 000 | 18 961 | 16 077 | 8 161 | 2 800 |
| Short-term debt | 53 | 179 | 326 | 716 | 1 413 | 613 | 984 | 1 409 | 2 595 | 3 378 | 5 947 | 5 049 | 3 177 | 2 572 |
| Total debt | 53 | 179 | 326 | 716 | 1 413 | 613 | 984 | 1 409 | 2 595 | 7 378 | 24 908 | 21 126 | 11 339 | 5 372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Itiro As | Company | 39.4% | 39.4% | 2022 |
Hln As | Company | 27.9% | 27.9% | 2022 |
Mp Pensjon Pk | Company | 5.5% | 5.5% | 2022 |
Skeie Alpha Venture As | Company | 4.3% | 4.3% | 2022 |
Valaker As | Company | 3.7% | 3.7% | 2022 |
Lctn As | Company | 3.1% | 3.1% | 2022 |
Abisco As | Company | 1.3% | 1.3% | 2022 |
Cloud Insurance As | Company | 1.2% | 1.2% | 2022 |
Mandatum As | Company | 1.2% | 1.2% | 2022 |
| Individual | 1.0% | 1.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Sjøstedt | Chief Executive Officer | 0 companies |
| Ragnar Bø | Chairman | 0 companies |
| Max Martin Hofer | Board of Directors | 0 companies |
| Steinunn Kristin Thordardottir | Board of Directors | 0 companies |
| Håvard Landrø Nilsen | Board of Directors | 0 companies |
| Torgrim Takle | Board of Directors | 0 companies |