| Revenue | NOK 1,3M | -15% |
| EBITDA | NOK 325K | -35% |
| Net profit | NOK -455K | -498% |
| Total assets | NOK 24,2M | +5% |
| Equity | NOK 6,6M | -6% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 370 | 1 212 | 1 316 | 945 | 1 919 | 609 | 1 607 | 4 724 | 4 119 | 3 145 | 3 720 | 3 016 | 709 | 2 159 | 1 137 | 1 566 | 1 334 |
| Staff expenses | −583 | −538 | −575 | −425 | −821 | −246 | −502 | −1 585 | −822 | −791 | −1 143 | −1 011 | 0 | −147 | −91 | −41 | −125 |
| EBITDA | 71 | 18 | 64 | −204 | −129 | −108 | 144 | 341 | 1 097 | 839 | 977 | 459 | 136 | 1 077 | 109 | 502 | 325 |
| Depreciation & amort. | −4 | −4 | −4 | −4 | −38 | −76 | −223 | −226 | −202 | −180 | −76 | −61 | −66 | −39 | −36 | −37 | −0 |
| EBIT | 67 | 13 | 60 | −209 | −167 | −183 | −79 | 115 | 895 | 659 | 901 | 399 | 71 | 1 038 | 73 | 465 | 325 |
| Net financials | −19 | −21 | −22 | 240 | −26 | −65 | −123 | −12 | −363 | −544 | −157 | −494 | −360 | −283 | −219 | −562 | −908 |
| Profit before tax | 48 | −8 | 38 | 32 | −194 | −248 | −202 | 103 | 532 | 115 | 744 | −95 | −289 | 755 | −146 | −98 | −583 |
| Tax | 14 | −2 | 11 | 9 | 27 | −25 | −0 | −126 | 26 | −35 | 51 | −21 | −64 | 167 | −32 | −21 | −128 |
| Net profit | 34 | −6 | 27 | 23 | −220 | −223 | −202 | 229 | 506 | 150 | 693 | −74 | −226 | 588 | −114 | −76 | −455 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 099 | 961 | 925 | 695 | 1 151 | 3 032 | 3 492 | 24 045 | 31 928 | 25 128 | 23 897 | 24 385 | 14 650 | 15 649 | 12 701 | 22 948 | 24 160 |
| Equity | 325 | 319 | 347 | 159 | 227 | 4 | −198 | 7 964 | 8 470 | 8 814 | 6 865 | 6 678 | 6 759 | 7 347 | 7 173 | 7 097 | 6 642 |
| Long-term debt | 525 | 450 | 375 | 319 | 614 | 2 470 | 2 394 | 10 918 | 6 068 | 2 771 | 2 506 | 337 | 2 645 | 4 102 | 3 553 | 15 562 | 17 318 |
| Short-term debt | 249 | 192 | 203 | 217 | 310 | 558 | 1 297 | 5 163 | 17 389 | 13 543 | 14 527 | 17 370 | 5 246 | 4 200 | 1 974 | 289 | 200 |
| Total debt | 774 | 642 | 578 | 536 | 924 | 3 028 | 3 690 | 16 081 | 23 457 | 16 314 | 17 032 | 17 707 | 7 891 | 8 303 | 5 528 | 15 851 | 17 518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jan Bråthen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Linn-Hege Bråthen | Deputy Member | 0 companies |
| Jan Bråthen | Chairman | 0 companies |