| Revenue | NOK 16M | +1% |
| EBITDA | NOK -2,9M | +14% |
| Net profit | NOK -4,9M | +4% |
| Total assets | NOK 14,1M | +38% |
| Equity | NOK 2,7M | +280% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 571 | 5 109 | 8 078 | 10 343 | 18 011 | 16 677 | 20 916 | 17 878 | 19 793 | 15 538 | 15 802 | 15 982 |
| Staff expenses | −327 | −1 225 | −1 399 | −3 224 | −4 968 | −7 239 | −5 700 | −5 444 | −6 460 | −5 719 | −5 713 | −5 446 |
| EBITDA | 24 | −3 | 657 | −284 | 1 110 | −3 868 | 234 | −556 | −1 714 | −3 634 | −3 383 | −2 894 |
| Depreciation & amort. | −3 | −7 | −22 | −72 | −118 | −490 | −876 | −900 | −1 004 | −1 110 | −1 175 | −1 416 |
| EBIT | 20 | −10 | 635 | −356 | 993 | −4 358 | −642 | −1 456 | −2 717 | −4 744 | −4 558 | −4 310 |
| Net financials | −24 | −49 | −104 | −25 | −15 | −400 | −459 | −325 | −138 | 147 | −597 | −628 |
| Profit before tax | −4 | −59 | 531 | −381 | 978 | −4 758 | −1 101 | −1 781 | −2 855 | −4 597 | −5 155 | −4 939 |
| Tax | −4 | −15 | −61 | −489 | −274 | 844 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −43 | 593 | 108 | 1 252 | −5 602 | −1 101 | −1 781 | −2 855 | −4 597 | −5 155 | −4 939 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 058 | 1 070 | 2 935 | 12 896 | 13 827 | 13 847 | 12 994 | 18 066 | 15 335 | 10 652 | 10 215 | 14 079 |
| Equity | 189 | 145 | 738 | 9 283 | 10 535 | 4 934 | 3 833 | 11 116 | 8 261 | 3 664 | −1 492 | 2 685 |
| Long-term debt | 667 | 535 | 420 | 625 | 360 | 3 818 | 3 211 | 2 886 | 2 684 | 2 623 | 7 248 | 5 329 |
| Short-term debt | 203 | 390 | 1 777 | 2 988 | 2 931 | 5 095 | 5 950 | 4 064 | 4 391 | 4 366 | 4 458 | 6 065 |
| Total debt | 870 | 924 | 2 197 | 3 613 | 3 291 | 8 913 | 9 161 | 6 951 | 7 075 | 6 988 | 11 707 | 11 394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AM Observer | Observer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scs Holding As | Company | 40.0% | 40.0% | 2023 |
R Kjeldsberg As | Company | 33.3% | 33.3% | 2024 |
Foki As | Company | 33.3% | 33.3% | 2024 |
Tenga As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Holst Skaalvik | Chief Executive Officer | 0 companies |
| Lars Andreas Midtgaard | Chief Executive Officer | 0 companies |
| Maria Myklevold Skaalvik | Chief Executive Officer | 0 companies |
| Jon Ivar Holmslet | Chief Executive Officer | 0 companies |
| Anders Minken-Cooper | Observer | 0 companies |
| Anne Strøm Nakstad | Chairman | 0 companies |
| Ole Petter Bjørseth | Board of Directors | 0 companies |
| Thomas Andre Sjue | Board of Directors | 0 companies |
| Vinko Lien Sindelar | Board of Directors | 0 companies |
| Bjørn Margido Wiggen | Board of Directors | 0 companies |
| Vinko Lien Joys-Sindelar | Board of Directors | 0 companies |