| Revenue | NOK 57,4M | -17% |
| EBITDA | NOK 7,6M | -39% |
| Net profit | NOK 5M | -48% |
| Total assets | NOK 49,5M | +1% |
| Equity | NOK 31,3M | +3% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 2 176 | 1 483 | 2 148 | 9 114 | 17 256 | 22 452 | 36 502 | 34 028 | 53 865 | 68 223 | 69 618 | 57 447 |
| Staff expenses | −0 | −0 | −545 | −750 | −1 871 | −4 645 | −7 093 | −10 656 | −14 264 | −16 284 | −19 284 | −20 867 | −20 118 |
| EBITDA | 98 | 2 019 | 736 | 9 | 470 | 2 871 | 3 733 | 7 898 | 4 002 | 10 443 | 13 226 | 12 572 | 7 619 |
| Depreciation & amort. | −0 | −0 | −0 | −4 | −4 | −42 | −125 | −162 | −198 | −218 | −252 | −192 | −184 |
| EBIT | 98 | 2 019 | 736 | 5 | 466 | 2 829 | 3 608 | 7 737 | 3 805 | 10 225 | 12 974 | 12 380 | 7 436 |
| Net financials | 0 | 10 | 44 | 35 | 11 | 29 | −11 | 13 | 95 | −65 | −517 | −30 | −990 |
| Profit before tax | 98 | 2 028 | 781 | 40 | 477 | 2 858 | 3 597 | 7 750 | 3 899 | 10 160 | 12 457 | 12 349 | 6 446 |
| Tax | 27 | 569 | 211 | 11 | 128 | 694 | 831 | 1 820 | 904 | 2 260 | 3 340 | 2 731 | 1 487 |
| Net profit | 70 | 1 460 | 570 | 29 | 349 | 2 164 | 2 766 | 5 930 | 2 995 | 7 899 | 9 117 | 9 618 | 4 959 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 2 261 | 2 421 | 5 290 | 7 403 | 11 855 | 16 726 | 24 752 | 25 102 | 35 028 | 39 506 | 49 248 | 49 507 |
| Equity | 100 | 1 560 | 2 130 | 4 205 | 4 553 | 6 717 | 9 483 | 13 372 | 14 367 | 18 266 | 20 701 | 30 319 | 31 278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 701 | 291 | 1 085 | 2 849 | 5 138 | 7 229 | 11 381 | 10 735 | 16 762 | 18 806 | 18 929 | 18 229 |
| Total debt | 51 | 701 | 291 | 1 085 | 2 849 | 5 138 | 7 243 | 11 381 | 10 735 | 16 762 | 18 806 | 18 929 | 18 229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2015 | — | — |
NB Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boddco As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Bergsjø Karstensen | Deputy Member | 0 companies |
| Nina Brodtkorb Spilling | Deputy Member | 0 companies |
| Stein Erik Moe | Chairman | 0 companies |
| Rolv-Erik Spilling | Board of Directors | 0 companies |