| Revenue | NOK 17,3M | -4% |
| EBITDA | NOK 1,9M | -32% |
| Net profit | NOK 1,3M | -36% |
| Total assets | NOK 4M | -10% |
| Equity | NOK 100K | +0% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 389 | 3 521 | 4 631 | 5 849 | 7 460 | 8 842 | 9 694 | 10 225 | 12 078 | 14 651 | 17 785 | 18 027 | 17 251 |
| Staff expenses | −263 | −1 487 | −1 555 | −1 890 | −2 341 | −2 870 | −2 968 | −3 561 | −4 043 | −4 456 | −5 895 | −5 467 | −5 488 |
| EBITDA | −323 | −268 | 447 | 598 | 1 028 | 1 212 | 1 560 | 1 363 | 1 770 | 2 467 | 2 506 | 2 823 | 1 910 |
| Depreciation & amort. | −9 | −83 | −86 | −93 | −102 | −114 | −171 | −188 | −301 | −314 | −347 | −294 | −288 |
| EBIT | −332 | −351 | 361 | 505 | 925 | 1 098 | 1 388 | 1 175 | 1 468 | 2 153 | 2 159 | 2 529 | 1 622 |
| Net financials | −8 | −27 | −27 | −4 | 1 | −7 | −12 | −15 | −14 | −17 | 25 | 51 | 40 |
| Profit before tax | −340 | −378 | 333 | 501 | 926 | 1 091 | 1 377 | 1 160 | 1 455 | 2 136 | 2 184 | 2 580 | 1 662 |
| Tax | −0 | −204 | 94 | 133 | 231 | 263 | 316 | 257 | 323 | 474 | 489 | 568 | 366 |
| Net profit | −340 | −174 | 240 | 368 | 695 | 828 | 1 061 | 903 | 1 132 | 1 662 | 1 694 | 2 012 | 1 296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 134 | 1 868 | 1 379 | 1 383 | 1 882 | 2 293 | 2 857 | 4 185 | 3 306 | 5 406 | 4 284 | 4 444 | 3 980 |
| Equity | −250 | 210 | 250 | 152 | 192 | 229 | 225 | 232 | 234 | 192 | 132 | 100 | 100 |
| Long-term debt | 358 | 280 | 50 | 52 | 52 | 102 | 258 | 395 | 334 | 264 | 197 | 246 | 360 |
| Short-term debt | 1 026 | 1 378 | 1 078 | 1 179 | 1 638 | 1 962 | 2 374 | 3 558 | 2 738 | 4 951 | 3 955 | 4 098 | 3 520 |
| Total debt | 1 384 | 1 658 | 1 129 | 1 231 | 1 690 | 2 064 | 2 632 | 3 953 | 3 072 | 5 215 | 4 152 | 4 344 | 3 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TC Deputy Member | Deputy Member | 2012 | — | — |
SK Deputy Member | Deputy Member | 2025 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pro Investment Ii As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Torgrim Klykken Johnsen | Chief Executive Officer | 0 companies |
| Tanja Cecilie Larsen | Deputy Member | 0 companies |
| Sven Kloster Olsen | Deputy Member | 0 companies |
| Jan Egil Larsen | Chief Executive Officer | 0 companies |
| Henrik Andre Jelsa | Chairman | 0 companies |