Statement Of Financial Position [Abstract]
Concept |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Statement of financial position [abstract] | |||||||||||||||||||||||||||
Assets [abstract] | |||||||||||||||||||||||||||
Non-current assets [abstract] | |||||||||||||||||||||||||||
Property, plant and equipment | — | — | — | — | — | — | — | — |
14 490
NOK
|
15 118
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Right-of-use assets | — | — | — | — | — | — | — | — |
41 079
NOK
|
52 741
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Goodwill | — | — | — | — | — | — | — | — |
81 734
NOK
|
79 171
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Intangible assets other than goodwill | — | — | — | — | — | — | — | — |
101 930
NOK
|
80 320
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Deferred tax assets | — | — | — | — | — | — | — | — |
37 219
NOK
|
29 898
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current assets | — | — | — | — | — | — | — | — |
276 844
NOK
|
262 437
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current assets [abstract] | |||||||||||||||||||||||||||
Current inventories | — | — | — | — | — | — | — | — |
491 779
NOK
|
447 348
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Cash and cash equivalents | — | — | — | — | — | — | — | — |
177 744
NOK
|
141 643
NOK
|
— | — | — | — | — | — | — | — |
102 862
NOK
|
— | — | — | — | — | — | — | — |
Current assets | — | — | — | — | — | — | — | — |
935 448
NOK
|
897 117
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Assets | — | — | — | — | — | — | — | — |
1 212 293
NOK
|
1 159 554
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Equity and liabilities [abstract] | |||||||||||||||||||||||||||
Equity [abstract] | |||||||||||||||||||||||||||
Share premium | — | — | — | — | — | — | — | — |
646 945
NOK
|
646 945
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Treasury shares | — | — | — | — | — | — | — | — |
1,000
NOK
|
3,000
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Equity |
646 945
NOK
|
1 313
NOK
|
0
NOK
|
36 686
NOK
|
1,000
NOK
|
678 581
NOK
|
27 212
NOK
|
20 851
NOK
|
678 581
NOK
|
664 823
NOK
|
0
NOK
|
646 945
NOK
|
1 313
NOK
|
28 960
NOK
|
3,000
NOK
|
664 823
NOK
|
27 373
NOK
|
14 982
NOK
|
324 817
NOK
|
0
NOK
|
359 185
NOK
|
0
NOK
|
1 146
NOK
|
10 480
NOK
|
324 817
NOK
|
52 849
NOK
|
6 855
NOK
|
Liabilities [abstract] | |||||||||||||||||||||||||||
Non-current liabilities [abstract] | |||||||||||||||||||||||||||
Non-current provisions [abstract] | |||||||||||||||||||||||||||
Non-current provisions | — | — | — | — | — | — | — | — |
574,000
NOK
|
21 234
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Deferred tax liabilities | — | — | — | — | — | — | — | — |
5 475
NOK
|
7 127
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current liabilities | — | — | — | — | — | — | — | — |
102 127
NOK
|
126 031
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current liabilities [abstract] | |||||||||||||||||||||||||||
Current provisions [abstract] | |||||||||||||||||||||||||||
Current provisions | — | — | — | — | — | — | — | — |
22 309
NOK
|
0
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current tax liabilities, current | — | — | — | — | — | — | — | — |
10 412
NOK
|
20 984
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current liabilities | — | — | — | — | — | — | — | — |
431 585
NOK
|
368 698
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Liabilities | — | — | — | — | — | — | — | — |
533 713
NOK
|
494 730
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Equity and liabilities | — | — | — | — | — | — | — | — |
1 212 293
NOK
|
1 159 554
NOK
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |