| Revenue | NOK 6,1M | +18% |
| EBITDA | NOK 3,5M | +50% |
| Net profit | NOK 2,2M | -24% |
| Total assets | NOK 8,1M | -6% |
| Equity | NOK 30K | +0% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 564 | 2 562 | 2 296 | 3 381 | 4 376 | 4 052 | 4 142 | 4 626 | 4 761 | 4 927 | 5 139 | 6 079 |
| Staff expenses | −977 | −1 192 | −1 220 | −1 654 | −1 703 | −1 769 | −947 | −1 688 | −411 | −956 | −212 | −302 |
| EBITDA | 199 | 1 135 | 438 | 1 163 | 1 834 | 952 | 1 732 | 1 787 | 3 281 | 1 943 | 2 334 | 3 512 |
| Depreciation & amort. | −14 | −14 | −22 | −24 | −34 | −35 | −46 | −196 | −281 | −86 | −317 | −333 |
| EBIT | 185 | 1 121 | 415 | 1 139 | 1 800 | 917 | 1 685 | 1 592 | 3 000 | 1 857 | 2 016 | 3 179 |
| Net financials | −0 | 9 | 9 | 8 | −16 | −24 | −19 | −67 | −49 | −157 | 1 202 | −356 |
| Profit before tax | 184 | 1 130 | 424 | 1 147 | 1 785 | 893 | 1 666 | 1 525 | 2 951 | 1 700 | 3 219 | 2 823 |
| Tax | 303 | 338 | 91 | 284 | 446 | 228 | 344 | 300 | 682 | 415 | 365 | 662 |
| Net profit | −118 | 793 | 334 | 863 | 1 339 | 665 | 1 322 | 1 225 | 2 269 | 1 285 | 2 853 | 2 161 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 1 257 | 727 | 1 665 | 3 309 | 3 199 | 3 130 | 4 670 | 4 752 | 10 456 | 8 560 | 8 068 |
| Equity | −98 | 294 | 418 | 900 | 1 369 | 734 | 1 352 | 1 237 | 30 | 1 315 | 30 | 30 |
| Long-term debt | 0 | 0 | 0 | 0 | 967 | 713 | 613 | 2 172 | 1 338 | 6 275 | 4 341 | 4 114 |
| Short-term debt | 537 | 962 | 309 | 764 | 973 | 1 752 | 1 164 | 1 261 | 3 384 | 2 867 | 4 189 | 3 924 |
| Total debt | 537 | 962 | 309 | 764 | 1 939 | 2 465 | 1 777 | 3 433 | 4 722 | 9 142 | 8 530 | 8 038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Marius Brandl | Deputy Member | 0 companies |
| Karim Sayed | Chairman | 0 companies |