| Revenue | NOK 1,9M | +1% |
| EBITDA | NOK 57K | +183% |
| Net profit | NOK 57K | +183% |
| Total assets | NOK 456K | +25% |
| Equity | NOK 102K | +126% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 1 191 | 1 117 | 1 256 | 1 141 | 1 189 | 1 274 | 1 278 | 1 163 | 1 326 | 1 541 | 1 708 | 1 896 | 1 921 |
| Staff expenses | −275 | −667 | −723 | −809 | −752 | −849 | −802 | −844 | −692 | −854 | −1 065 | −1 112 | −1 303 | −1 264 |
| EBITDA | 25 | 88 | 21 | −5 | 89 | −70 | 60 | −21 | −42 | 24 | −15 | 93 | −68 | 57 |
| Depreciation & amort. | −5 | −14 | −14 | −14 | −14 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 20 | 74 | 7 | −19 | 74 | −79 | 60 | −21 | −42 | 24 | −15 | 93 | −68 | 57 |
| Net financials | −7 | −12 | −10 | −7 | −5 | −3 | −6 | −4 | −3 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 13 | 61 | −3 | −26 | 70 | −82 | 54 | −25 | −45 | 24 | −15 | 93 | −68 | 57 |
| Tax | 1 | 18 | 1 | −0 | 15 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 12 | 43 | −5 | −26 | 54 | −82 | 54 | −25 | −45 | 24 | −15 | 93 | −68 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 352 | 449 | 422 | 351 | 370 | 330 | 330 | 297 | 209 | 282 | 265 | 384 | 364 | 456 |
| Equity | 42 | 86 | 81 | 55 | 110 | 28 | 81 | 56 | 12 | 36 | 20 | 113 | 45 | 102 |
| Long-term debt | 171 | 142 | 108 | 73 | 35 | 100 | 67 | 33 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 221 | 232 | 223 | 225 | 203 | 181 | 207 | 198 | 246 | 245 | 271 | 319 | 354 |
| Total debt | 310 | 363 | 340 | 295 | 260 | 302 | 248 | 241 | 198 | 246 | 245 | 271 | 319 | 354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Deputy Member | Deputy Member | 2012 | — | — |
IE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mariann Hegland | Deputy Member | 0 companies |
| Inga Ettestøl | Chief Executive Officer | 0 companies |
| Hanne Kari Noraberg Vegerstøl | Chairman | 0 companies |