Statement_Type,Account_Name_Norwegian,Account_Name_English,2024_Amount_NOK,2023_Amount_NOK Income Statement,Salgsinntekt,Sales Revenue,25107008,4891891 Income Statement,Sum inntekter,Total Income,25107008,4891891 Income Statement,Varekostnad,Cost of Goods Sold,9880032,770840 Income Statement,Lønnskostnad,Payroll Expenses,3700289,2703253 Income Statement,Avskrivning på varige driftsmidler og immaterielle eiendeler,Depreciation on Fixed Assets and Intangible Assets,316180,0 Income Statement,Annen driftskostnad,Other Operating Expenses,4355621,1330101 Income Statement,Sum kostnader,Total Expenses,18252121,4804194 Income Statement,Driftsresultat,Operating Result,6854887,87697 Income Statement,Annen renteinntekt,Other Interest Income,11439,385 Income Statement,Annen finansinntekt,Other Financial Income,1230,0 Income Statement,Sum finansinntekter,Total Financial Income,12669,385 Income Statement,Annen rentekostnad,Other Interest Expenses,51288,59498 Income Statement,Annen finanskostnad,Other Financial Expenses,3916,0 Income Statement,Sum finanskostnader,Total Financial Expenses,55205,59498 Income Statement,Netto finans,Net Financial Result,-42536,-59113 Income Statement,Resultat før skattekostnad,Result Before Tax,6812351,28584 Income Statement,Skattekostnad,Tax Expense,1498717,32524 Income Statement,Årsresultat,Annual Result,5313634,-3940 Income Statement,Overføringer til/fra annen egenkapital,Transfers to/from Other Equity,5313634,-3940 Income Statement,Sum overføringer og disponeringer,Total Transfers and Allocations,5313634,-3940 Balance Sheet,Tomter bygninger og annen fast eiendom,Land Buildings and Other Real Estate,394022,0 Balance Sheet,Maskiner og anlegg,Machinery and Equipment,928281,334817 Balance Sheet,Driftsløsøre inventar verktøy kontormaskiner og lignende,Operating Equipment Inventory Tools Office Machines etc,1010616,428763 Balance Sheet,Sum varige driftsmidler,Total Fixed Assets,2332919,763580 Balance Sheet,Andre fordringer,Other Receivables,1949477,288868 Balance Sheet,Sum finansielle anleggsmidler,Total Financial Fixed Assets,1949477,288868 Balance Sheet,Sum anleggsmidler,Total Fixed Assets,4282396,1052447 Balance Sheet,Kundefordringer,Customer Receivables,5575707,2000151 Balance Sheet,Andre fordringer,Other Receivables,178797,233394 Balance Sheet,Sum fordringer,Total Receivables,5754504,2233546 Balance Sheet,Bankinnskudd kontanter og lignende,Bank Deposits Cash and Similar,1595549,793599 Balance Sheet,Sum bankinnskudd kontanter og lignende,Total Bank Deposits Cash and Similar,1595549,793599 Balance Sheet,Sum omløpsmidler,Total Current Assets,7350053,3027145 Balance Sheet,SUM EIENDELER,TOTAL ASSETS,11632449,4079592 Balance Sheet,Selskapskapital,Share Capital,30000,30000 Balance Sheet,Sum innskutt egenkapital,Total Paid-in Capital,30000,30000 Balance Sheet,Annen egenkapital,Other Equity,5572404,258770 Balance Sheet,Sum opptjent egenkapital,Total Retained Earnings,5572404,258770 Balance Sheet,Sum egenkapital,Total Equity,5602404,288770 Balance Sheet,Utsatt skatt,Deferred Tax,89409,28887 Balance Sheet,Sum avsetninger for forpliktelser,Total Provisions for Liabilities,89409,28887 Balance Sheet,Gjeld til kredittinstitusjoner,Debt to Credit Institutions,364050,401786 Balance Sheet,Øvrig langsiktig gjeld,Other Long-term Debt,200000,200000 Balance Sheet,Sum annen langsiktig gjeld,Total Other Long-term Debt,564050,601786 Balance Sheet,Sum langsiktig gjeld,Total Long-term Debt,653459,630673 Balance Sheet,Leverandørgjeld,Accounts Payable,3162252,1301437 Balance Sheet,Betalbar skatt,Payable Tax,1421220,-16975 Balance Sheet,Skyldige offentlige avgifter,Public Charges Payable,526789,509602 Balance Sheet,Annen kortsiktig gjeld,Other Short-term Debt,266325,1366087 Balance Sheet,Sum kortsiktig gjeld,Total Short-term Debt,5376586,3160150 Balance Sheet,Sum gjeld,Total Debt,6030045,3790823 Balance Sheet,SUM EGENKAPITAL OG GJELD,TOTAL EQUITY AND DEBT,11632449,4079592 Additional Info,Antall årsverk i regnskapsåret,Number of Full-time Employees,7,0 Cash Flow Statement,KONTANTSTRØM FRA DRIFTSAKTIVITETER,CASH FLOW FROM OPERATING ACTIVITIES,, Cash Flow Statement,Årsresultat,Net Income,5313634,-3940 Cash Flow Statement,Justeringer for ikke-kontante poster:,Adjustments for non-cash items:,, Cash Flow Statement,Avskrivninger,Depreciation,316180,0 Cash Flow Statement,Endring i utsatt skatt,Change in Deferred Tax,60522,28887 Cash Flow Statement,Endringer i arbeidskapital:,Changes in Working Capital:,, Cash Flow Statement,Endring i kundefordringer,Change in Customer Receivables,-3575556,-2000151 Cash Flow Statement,Endring i andre fordringer,Change in Other Receivables,54597,-233394 Cash Flow Statement,Endring i leverandørgjeld,Change in Accounts Payable,1860815,1301437 Cash Flow Statement,Endring i betalbar skatt,Change in Payable Tax,1438195,-16975 Cash Flow Statement,Endring i skyldige offentlige avgifter,Change in Public Charges Payable,17187,509602 Cash Flow Statement,Endring i annen kortsiktig gjeld,Change in Other Short-term Debt,-1099762,1366087 Cash Flow Statement,Netto kontantstrøm fra driftsaktiviteter,Net Cash Flow from Operating Activities,3385812,951553 Cash Flow Statement,KONTANTSTRØM FRA INVESTERINGSAKTIVITETER,CASH FLOW FROM INVESTING ACTIVITIES,, Cash Flow Statement,Kjøp av varige driftsmidler,Purchase of Fixed Assets,-1885519,-763580 Cash Flow Statement,Endring i finansielle anleggsmidler,Change in Financial Fixed Assets,-1660609,-288868 Cash Flow Statement,Netto kontantstrøm fra investeringsaktiviteter,Net Cash Flow from Investing Activities,-3546128,-1052448 Cash Flow Statement,KONTANTSTRØM FRA FINANSIERINGSAKTIVITETER,CASH FLOW FROM FINANCING ACTIVITIES,, Cash Flow Statement,Endring i langsiktig gjeld til kredittinstitusjoner,Change in Long-term Debt to Credit Institutions,-37736,401786 Cash Flow Statement,Endring i øvrig langsiktig gjeld,Change in Other Long-term Debt,0,200000 Cash Flow Statement,Netto kontantstrøm fra finansieringsaktiviteter,Net Cash Flow from Financing Activities,-37736,601786 Cash Flow Statement,NETTO ENDRING I KONTANTER,NET CHANGE IN CASH,801948,500891 Cash Flow Statement,Kontanter ved periodens begynnelse,Cash at Beginning of Period,793599,292708 Cash Flow Statement,Kontanter ved periodens slutt,Cash at End of Period,1595549,793599 Cash Flow Statement,Kontroll mot balanse,Control vs Balance Sheet,1595549,793599 Cash Flow Statement,Differanse,Difference,0,0