| Revenue | NOK 13,2M | +31% |
| EBITDA | NOK -3M | +47% |
| Net profit | NOK -3,5M | +34% |
| Total assets | NOK 10,5M | +28% |
| Equity | NOK -7,9M | -81% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 634 | 9 743 | 6 179 | 6 557 | 9 624 | 16 168 | 21 874 | 16 854 | 16 337 | 8 970 | 10 074 | 13 239 |
| Staff expenses | −1 484 | −3 115 | −3 456 | −1 938 | −3 223 | −7 932 | −10 075 | −6 565 | −7 148 | −7 116 | −7 297 | −8 088 |
| EBITDA | 399 | 2 250 | −387 | −65 | 1 669 | −991 | 626 | 811 | −72 | −3 982 | −5 605 | −2 981 |
| Depreciation & amort. | −41 | −125 | −177 | −109 | −127 | −169 | −374 | −409 | −534 | −482 | −660 | −675 |
| EBIT | 358 | 2 124 | −563 | −174 | 1 542 | −1 160 | 252 | 402 | −606 | −4 464 | −6 265 | −3 656 |
| Net financials | −1 | −1 | −7 | −114 | −20 | −13 | −134 | 191 | 39 | −172 | −580 | −876 |
| Profit before tax | 357 | 2 123 | −570 | −288 | 1 522 | −1 173 | 118 | 593 | −567 | −4 636 | −6 846 | −4 532 |
| Tax | 98 | 573 | −35 | −0 | 131 | −254 | 26 | 153 | −276 | −1 014 | −1 504 | −994 |
| Net profit | 259 | 1 550 | −535 | −288 | 1 391 | −918 | 92 | 440 | −291 | −3 622 | −5 342 | −3 538 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 385 | 3 701 | 3 928 | 2 861 | 4 210 | 4 752 | 8 489 | 10 171 | 6 208 | 5 825 | 8 191 | 10 479 |
| Equity | 470 | 2 019 | 1 484 | 1 197 | 2 088 | 469 | 561 | 1 001 | 710 | 991 | −4 351 | −7 889 |
| Long-term debt | 6 | 35 | 0 | 0 | 9 | 335 | 2 468 | 1 901 | 1 334 | 2 407 | 9 837 | 13 140 |
| Short-term debt | 909 | 1 647 | 2 444 | 1 665 | 2 112 | 3 948 | 5 460 | 7 269 | 4 164 | 2 427 | 2 705 | 5 228 |
| Total debt | 915 | 1 682 | 2 444 | 1 665 | 2 122 | 4 283 | 7 928 | 9 170 | 5 498 | 4 834 | 12 542 | 18 368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tess As | Company | 85.0% | 85.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Glenn Amund Voie | Chief Executive Officer | 0 companies |
| Johan Daniel Ribbing | Chief Executive Officer | 0 companies |
| Morten Østlund | Board of Directors | 0 companies |
| Nils Lauvlid | Chairman | 0 companies |
| John Ansgar Karlsen | Chairman | 0 companies |
| Øystein Solberg | Board of Directors | 0 companies |
| Finn-Arild Johannessen | Board of Directors | 0 companies |