| Revenue | NOK 11,8M | +4% |
| EBITDA | NOK 6,2M | -3% |
| Net profit | NOK 2,4M | -16% |
| Total assets | NOK 80,5M | +24% |
| Equity | NOK 31,2M | -2% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 525 | 8 519 | 9 214 | 9 696 | 9 826 | 9 662 | 10 126 | 9 994 | 10 271 | 17 443 | 35 416 | 9 145 | 9 483 | 17 762 | 10 359 | 11 352 | 11 812 |
| Staff expenses | −0 | −0 | −0 | −1 022 | −1 022 | −1 022 | −6 698 | −1 395 | −1 442 | 270 | −1 729 | −1 759 | −1 881 | −1 807 | −1 790 | −1 814 | −1 897 |
| EBITDA | 4 333 | 3 377 | 5 489 | 5 617 | 5 160 | 3 156 | −453 | 4 134 | 4 459 | 6 543 | 30 001 | 3 600 | 3 636 | 6 403 | 3 979 | 6 311 | 6 151 |
| Depreciation & amort. | −1 270 | −1 270 | −1 272 | −1 244 | −1 239 | −1 239 | −1 787 | −1 566 | −1 607 | −2 016 | −1 503 | −1 700 | −1 924 | −1 753 | −1 756 | −1 352 | −1 522 |
| EBIT | 3 063 | 2 107 | 4 217 | 4 373 | 3 921 | 1 916 | −2 240 | 2 569 | 2 852 | 4 527 | 28 498 | 1 900 | 1 713 | 4 650 | 2 223 | 4 959 | 4 629 |
| Net financials | −1 642 | −929 | −1 324 | −783 | −664 | −761 | −1 037 | −786 | −671 | 1 470 | −684 | −539 | −693 | −383 | −561 | −910 | −1 322 |
| Profit before tax | 1 421 | 1 177 | 2 893 | 3 590 | 3 257 | 1 155 | −3 277 | 1 782 | 2 181 | 5 997 | 27 814 | 1 361 | 1 020 | 4 267 | 1 662 | 4 049 | 3 307 |
| Tax | 397 | 88 | 920 | 1 112 | 1 029 | 455 | 769 | 6 | 651 | 565 | 5 215 | 300 | 224 | 896 | 338 | 1 232 | 954 |
| Net profit | 1 023 | 1 089 | 1 974 | 2 478 | 2 228 | 700 | −4 046 | 1 776 | 1 530 | 5 432 | 22 599 | 1 060 | 796 | 3 371 | 1 323 | 2 817 | 2 353 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50 191 | 46 827 | 48 981 | 49 443 | 54 848 | 61 846 | 59 821 | 57 772 | 54 794 | 49 907 | 55 690 | 64 519 | 63 055 | 57 580 | 56 805 | 65 043 | 80 458 |
| Equity | 9 561 | 10 650 | 12 624 | 15 102 | 17 318 | 17 418 | 13 371 | 15 147 | 13 978 | 13 410 | 33 509 | 33 069 | 32 365 | 30 736 | 32 059 | 31 876 | 31 230 |
| Long-term debt | 31 705 | 29 373 | 29 936 | 28 092 | 32 488 | 39 164 | 37 616 | 36 055 | 34 096 | 32 137 | 16 258 | 26 892 | 25 544 | 24 001 | 22 426 | 29 000 | 37 840 |
| Short-term debt | 8 925 | 6 803 | 6 421 | 6 249 | 5 042 | 5 264 | 5 727 | 3 966 | 4 316 | 4 360 | 5 924 | 4 557 | 5 146 | 2 844 | 2 321 | 4 167 | 11 389 |
| Total debt | 40 630 | 36 177 | 36 357 | 34 341 | 37 530 | 44 428 | 43 343 | 40 021 | 38 412 | 36 497 | 22 181 | 31 449 | 30 690 | 26 844 | 24 746 | 33 167 | 49 229 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 23.3% | 23.3% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Borge Bergh | Board of Directors | 0 companies |
| Thomas Borge Jenssen | Board of Directors | 0 companies |