| Revenue | NOK 8,8M | +1% |
| EBITDA | NOK 792K | -50% |
| Net profit | NOK -213K | -117% |
| Total assets | NOK 3,7M | -12% |
| Equity | NOK 15K | -94% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4 458 | 5 431 | 5 981 | 8 759 | 8 818 |
| Staff expenses | −2 157 | −2 510 | −2 652 | −3 765 | −4 342 |
| EBITDA | 301 | 440 | −248 | 1 586 | 792 |
| Depreciation & amort. | −318 | −352 | −419 | −454 | −607 |
| EBIT | −17 | 88 | −667 | 1 133 | 185 |
| Net financials | −44 | −27 | −52 | 143 | −454 |
| Profit before tax | −61 | 61 | −719 | 1 276 | −269 |
| Tax | 60 | 66 | −4 | 58 | −56 |
| Net profit | −120 | −4 | −715 | 1 218 | −213 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1 165 | 1 542 | 2 533 | 4 178 | 3 667 |
| Equity | −99 | 32 | −667 | 227 | 15 |
| Long-term debt | 832 | 0 | 300 | 300 | 0 |
| Short-term debt | 432 | 1 510 | 2 900 | 3 651 | 3 652 |
| Total debt | 1 265 | 1 510 | 3 200 | 3 951 | 3 652 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EG Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (2) | ||
AF Deputy Member | Deputy Member | 2020 – 2021 |
MO Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2023 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asbjørn Frantzen | Deputy Member | 0 companies |
| Espen Gabrielsen Johnsen | Chief Executive Officer | 0 companies |
| Magnus Opstad Frantzen | Chief Executive Officer | 0 companies |
| Anna Linda Teresia Karlsson | Board of Directors | 0 companies |
| Eivind Dahl Ringard | Chairman | 0 companies |
| Joanna Marczuk-Kozdra | Board of Directors | 0 companies |
| Pål Sørvang Winter | Board of Directors | 0 companies |