| Revenue | NOK 32,1M | -7% |
| EBITDA | NOK 1,5M | -32% |
| Net profit | NOK 295K | -72% |
| Total assets | NOK 8,8M | -26% |
| Equity | NOK 1,2M | -15% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 9 150 | 34 087 | 28 268 | 27 152 | 29 032 | 26 733 | 28 300 | 33 692 | 34 393 | 32 137 |
| Staff expenses | −0 | −0 | −0 | −3 307 | −10 711 | −9 114 | −8 696 | −9 270 | −8 715 | −9 010 | −11 305 | −12 338 | −11 253 |
| EBITDA | −0 | −4 | −4 | 786 | 5 067 | 3 576 | 3 471 | 4 151 | 3 664 | 4 186 | 3 376 | 2 289 | 1 545 |
| Depreciation & amort. | −0 | −0 | −0 | −512 | −2 207 | −2 353 | −2 361 | −2 343 | −2 019 | −1 227 | −1 135 | −1 171 | −1 312 |
| EBIT | −0 | −4 | −4 | 274 | 2 860 | 1 223 | 1 110 | 1 808 | 1 646 | 2 959 | 2 241 | 1 118 | 233 |
| Net financials | 1 | 3 | −2 | −226 | −387 | −281 | −219 | −147 | −109 | −56 | 134 | 248 | 145 |
| Profit before tax | 1 | −2 | −6 | 48 | 2 473 | 943 | 891 | 1 661 | 1 537 | 2 903 | 2 374 | 1 366 | 377 |
| Tax | −1 | −0 | −2 | 18 | 608 | 200 | 177 | 367 | 339 | 639 | 524 | 301 | 82 |
| Net profit | 2 | −1 | −4 | 29 | 1 865 | 743 | 714 | 1 293 | 1 198 | 2 264 | 1 851 | 1 065 | 295 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96 | 95 | 531 | 21 794 | 21 592 | 18 358 | 17 590 | 17 064 | 16 260 | 16 986 | 17 777 | 11 831 | 8 791 |
| Equity | 96 | 95 | 91 | 120 | 1 086 | 1 171 | 1 171 | 2 304 | 3 502 | 5 606 | 1 797 | 1 362 | 1 157 |
| Long-term debt | 0 | 0 | 400 | 15 015 | 13 673 | 12 523 | 11 098 | 9 510 | 8 333 | 6 150 | 4 658 | 3 149 | 1 750 |
| Short-term debt | 0 | 0 | 40 | 6 659 | 6 833 | 4 665 | 5 321 | 5 250 | 4 425 | 5 230 | 11 321 | 7 320 | 5 885 |
| Total debt | 0 | 0 | 440 | 21 674 | 20 506 | 17 187 | 16 419 | 14 760 | 12 757 | 11 380 | 15 980 | 10 469 | 7 634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norrein Holding As | Company | 36.0% | 36.0% | 2023 |
Know How Holding As | Company | 36.0% | 36.0% | 2023 |
| Individual | 8.0% | 8.0% | 2023 | |
| Individual | 8.0% | 8.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christine Skarpnord | Chief Executive Officer | 0 companies |
| Susanne Jensen | Chief Executive Officer | 0 companies |
| Roger Halshamn | Chairman | 0 companies |
| Eivind Fallan | Board of Directors | 0 companies |
| Thomas Nordberg | Board of Directors | 0 companies |