| Revenue | NOK 7,1M | +3% |
| EBITDA | NOK 1,2M | +1320% |
| Net profit | NOK 829K | +435% |
| Total assets | NOK 3,9M | +8% |
| Equity | NOK 1,5M | +122% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 469 | 2 398 | 3 279 | 3 753 | 2 446 | 3 430 | 2 170 | 4 189 | 5 246 | 3 998 | 6 304 | 6 853 | 7 071 |
| Staff expenses | −3 | −916 | −2 160 | −2 257 | −954 | −1 340 | −1 387 | −2 472 | −2 357 | −1 985 | −3 850 | −4 379 | −4 506 |
| EBITDA | 47 | −39 | 186 | 479 | 154 | −33 | 27 | 401 | 396 | 145 | 198 | −97 | 1 180 |
| Depreciation & amort. | −10 | −36 | −53 | −105 | −89 | −73 | −80 | −55 | −18 | −17 | −55 | −122 | −186 |
| EBIT | 37 | −75 | 133 | 374 | 65 | −106 | −53 | 346 | 378 | 128 | 144 | −219 | 994 |
| Net financials | 0 | −3 | −11 | −18 | −15 | 119 | −8 | −7 | −3 | −7 | −12 | −29 | −1 |
| Profit before tax | 37 | −78 | 123 | 356 | 50 | 13 | −61 | 339 | 382 | 120 | 131 | −249 | 994 |
| Tax | 4 | 0 | 17 | 97 | 15 | −0 | −0 | 58 | 76 | 25 | 15 | −1 | 165 |
| Net profit | 34 | −78 | 106 | 259 | 35 | 13 | −61 | 281 | 306 | 96 | 116 | −248 | 829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 873 | 1 305 | 1 815 | 2 103 | 1 825 | 897 | 825 | 1 351 | 1 442 | 2 179 | 2 558 | 3 625 | 3 906 |
| Equity | 56 | 561 | 667 | 925 | 961 | 191 | 130 | 411 | 717 | 813 | 929 | 681 | 1 510 |
| Long-term debt | 576 | 345 | 324 | 484 | 371 | 264 | 201 | 170 | 43 | 14 | 319 | 14 | 40 |
| Short-term debt | 241 | 399 | 825 | 694 | 494 | 441 | 494 | 770 | 682 | 1 352 | 1 311 | 2 929 | 2 356 |
| Total debt | 817 | 744 | 1 148 | 1 178 | 865 | 705 | 695 | 939 | 725 | 1 366 | 1 629 | 2 943 | 2 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 11.4% | 11.4% | 2024 | |
| Individual | 10.6% | 10.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Warmbrodt Rygnestad | Deputy Member | 0 companies |
| Linda Warmbrodt | Chairman | 0 companies |