| Revenue | NOK 1,9M | -30% |
| EBITDA | NOK 435K | -61% |
| Net profit | NOK -845K | -657% |
| Total assets | NOK 1,1M | -49% |
| Equity | NOK 934K | -48% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 596 | 387 | 895 | 984 | 1 007 | 1 246 | 1 277 | 1 529 | 2 037 | 2 465 | 2 656 | 1 853 |
| Staff expenses | −0 | −482 | −412 | −380 | −262 | −474 | −702 | −626 | −635 | −705 | −879 | −1 054 | −1 185 |
| EBITDA | −0 | −188 | −212 | 260 | 504 | 365 | 376 | 294 | 627 | 1 118 | 1 269 | 1 118 | 435 |
| Depreciation & amort. | −0 | −54 | −124 | −179 | −282 | −339 | −306 | −253 | −270 | −311 | −659 | −849 | −1 276 |
| EBIT | −0 | −242 | −335 | 81 | 222 | 26 | 70 | 41 | 357 | 806 | 609 | 269 | −840 |
| Net financials | 1 | −7 | −22 | −37 | −48 | −36 | −32 | −28 | −24 | −20 | −21 | −10 | −5 |
| Profit before tax | 1 | −249 | −358 | 44 | 174 | −10 | 38 | 12 | 333 | 786 | 588 | 258 | −845 |
| Tax | −0 | −69 | −97 | 23 | 47 | 2 | 12 | 4 | 74 | 173 | 162 | 107 | −0 |
| Net profit | 1 | −179 | −261 | 21 | 126 | −12 | 25 | 9 | 259 | 613 | 426 | 152 | −845 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 782 | 745 | 1 037 | 1 152 | 1 068 | 978 | 943 | 1 130 | 1 805 | 2 237 | 2 237 | 1 144 |
| Equity | 601 | 421 | 160 | 181 | 307 | 295 | 321 | 330 | 589 | 1 201 | 1 628 | 1 779 | 934 |
| Long-term debt | 0 | 275 | 475 | 775 | 675 | 575 | 475 | 375 | 275 | 177 | 75 | 0 | 0 |
| Short-term debt | 6 | 86 | 111 | 81 | 170 | 198 | 183 | 238 | 267 | 427 | 534 | 458 | 210 |
| Total debt | 6 | 361 | 586 | 856 | 845 | 773 | 658 | 613 | 542 | 604 | 609 | 458 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mariann As | Company | 51.0% | 51.0% | 2024 |
Creo-X As | Company | 20.0% | 20.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 | |
Sveen Inv As | Company | 14.0% | 14.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mariann Sangolt Nistad | Chief Executive Officer | 0 companies |
| Jøran Laukeland | Chief Executive Officer | 0 companies |
| Reidun Bortheim Nistad | Board of Directors | 0 companies |
| Lars Eirik Aase | Board of Directors | 0 companies |
| Øystein Helleseth | Chairman | 0 companies |
| Ingvild Nistad | Chairman | 0 companies |