| Revenue | NOK 13,9M | +4% |
| EBITDA | NOK 1,2M | +198% |
| Net profit | NOK 831K | +340% |
| Total assets | NOK 5M | +26% |
| Equity | NOK 1,5M | +121% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508 | 616 | 675 | 416 | 197 | 341 | 1 742 | 3 016 | 5 713 | 9 370 | 13 323 | 13 890 |
| Staff expenses | −0 | −319 | −479 | −491 | −201 | −15 | −962 | −1 248 | −2 312 | −5 538 | −9 636 | −9 016 |
| EBITDA | 233 | 114 | 62 | −206 | −118 | 181 | 185 | 633 | 1 222 | 708 | 416 | 1 240 |
| Depreciation & amort. | −14 | −16 | −21 | −7 | −5 | −0 | −22 | −88 | −199 | −291 | −146 | −91 |
| EBIT | 219 | 99 | 41 | −213 | −123 | 181 | 163 | 545 | 1 024 | 417 | 270 | 1 149 |
| Net financials | 2 | 1 | 0 | 0 | −0 | 0 | −1 | −11 | −31 | −37 | −26 | −76 |
| Profit before tax | 221 | 100 | 41 | −213 | −123 | 181 | 162 | 534 | 993 | 381 | 244 | 1 073 |
| Tax | 58 | 27 | 13 | −0 | −0 | −0 | −0 | 117 | 218 | 85 | 55 | 242 |
| Net profit | 163 | 73 | 28 | −213 | −123 | 181 | 162 | 417 | 775 | 296 | 189 | 831 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 459 | 456 | 498 | 255 | 65 | 409 | 702 | 1 936 | 2 833 | 3 467 | 3 918 | 4 955 |
| Equity | 350 | 347 | 375 | 162 | 39 | 221 | 383 | 200 | 200 | 496 | 685 | 1 516 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 583 | 648 | 226 | 139 |
| Short-term debt | 109 | 109 | 123 | 92 | 26 | 188 | 319 | 1 332 | 2 050 | 2 322 | 3 008 | 3 300 |
| Total debt | 110 | 109 | 123 | 92 | 26 | 188 | 319 | 1 736 | 2 633 | 2 971 | 3 233 | 3 439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magna Ludum Holding As | Company | 50.0% | 50.0% | 2024 |
| Individual | 30.0% | 30.0% | 2022 | |
Makrima As | Company | 20.0% | 20.0% | 2024 |
T-Con As | Company | 20.0% | 20.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
Eva Nerdal Skog | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pål André Pedersen | Chief Executive Officer | 0 companies |
| Tomas Svingen Larsen | Board of Directors | 0 companies |
| Kjell Johan Anthonsen | Chairman | 0 companies |
| Helge Johan Karstensen | Board of Directors | 0 companies |