| Revenue | NOK 1,3M | +4% |
| EBITDA | NOK 402K | +198% |
| Net profit | NOK 680K | +3558% |
| Total assets | NOK 5,7M | +9% |
| Equity | NOK 403K | -72% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 686 | 1 901 | 1 893 | 1 757 | 1 882 | 2 055 | 1 930 | 2 022 | 1 974 | 1 950 | 1 927 | 1 673 | 1 762 | 14 549 | 1 194 | 1 261 | 1 307 |
| Staff expenses | −727 | −818 | −708 | −319 | −435 | −462 | −453 | −642 | −619 | −1 013 | −1 519 | −1 078 | −1 085 | −864 | −723 | −864 | −245 |
| EBITDA | −402 | −328 | −455 | 187 | 434 | 460 | 423 | 398 | 301 | −204 | −466 | −451 | −503 | 12 402 | −613 | −411 | 402 |
| Depreciation & amort. | −80 | −60 | −80 | −53 | −53 | −53 | −53 | −47 | −55 | −55 | −55 | −55 | −54 | −25 | −25 | −25 | −25 |
| EBIT | −482 | −389 | −534 | 134 | 381 | 407 | 370 | 350 | 246 | −259 | −521 | −506 | −557 | 12 376 | −639 | −437 | 376 |
| Net financials | −218 | −119 | −147 | −467 | −183 | −180 | −163 | −141 | −145 | −105 | −115 | −122 | −156 | 236 | −483 | 332 | 381 |
| Profit before tax | −700 | −507 | −681 | −333 | 198 | 227 | 207 | 209 | 101 | −363 | −636 | −627 | −713 | 12 612 | −1 122 | −105 | 758 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 1 988 | −228 | −86 | 78 |
| Net profit | −700 | −507 | −681 | −333 | 198 | 227 | 207 | 209 | 101 | −363 | −636 | −627 | −713 | 10 624 | −894 | −20 | 680 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 532 | 3 109 | 3 045 | 3 032 | 3 212 | 3 234 | 3 420 | 3 494 | 3 742 | 3 426 | 2 846 | 2 667 | 2 726 | 7 585 | 5 506 | 5 223 | 5 711 |
| Equity | 131 | −622 | −1 303 | −1 636 | −1 438 | −1 210 | −1 004 | −794 | −693 | −1 057 | −1 692 | −2 320 | −3 033 | 2 591 | 1 697 | 1 445 | 403 |
| Long-term debt | 1 624 | 1 545 | 3 110 | 3 372 | 3 202 | 3 032 | 2 862 | 2 692 | 2 593 | 2 509 | 2 421 | 2 746 | 2 927 | 932 | 704 | 574 | 455 |
| Short-term debt | 1 777 | 2 186 | 1 237 | 1 296 | 1 448 | 1 412 | 1 562 | 1 596 | 1 842 | 1 974 | 2 118 | 2 241 | 2 832 | 4 062 | 3 105 | 3 203 | 4 853 |
| Total debt | 3 401 | 3 731 | 4 348 | 4 668 | 4 650 | 4 444 | 4 424 | 4 288 | 4 435 | 4 483 | 4 539 | 4 987 | 5 758 | 4 993 | 3 809 | 3 778 | 5 308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Deputy Member | Deputy Member | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 16.0% | 16.0% | 2024 | |
| Individual | 16.0% | 16.0% | 2024 | |
| Individual | 16.0% | 16.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Camelia Mannsåker | Deputy Member | 0 companies |
| Olaf Mannsåker | Chairman | 0 companies |