| Revenue | NOK 7,6M | -4% |
| EBITDA | NOK 1M | +326% |
| Net profit | NOK 5K | +100% |
| Total assets | NOK 10,2M | +15% |
| Equity | NOK -829K | +1% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 297 | 23 976 | 25 126 | 18 674 | 12 242 | 10 070 | 10 745 | 11 440 | 11 814 | 12 193 | 11 283 | 11 190 | 8 810 | 8 528 | 8 743 | 7 899 | 7 567 |
| Staff expenses | −4 811 | −6 525 | −7 221 | −5 548 | −4 722 | −5 418 | −4 939 | −5 380 | −6 052 | −5 241 | −4 713 | −4 020 | −2 784 | −3 206 | −3 909 | −4 292 | −3 458 |
| EBITDA | 2 108 | 1 417 | 1 200 | 2 498 | −192 | −438 | 300 | −149 | −13 | 1 322 | 1 362 | 546 | 1 599 | 1 613 | 737 | −458 | 1 037 |
| Depreciation & amort. | −622 | −726 | −649 | −378 | −281 | −246 | −208 | −217 | −430 | −479 | −605 | −678 | −658 | −469 | −453 | −419 | −287 |
| EBIT | 1 486 | 692 | 552 | 2 120 | −473 | −684 | 92 | −366 | −443 | 844 | 758 | −132 | 941 | 1 144 | 284 | −877 | 750 |
| Net financials | −290 | −258 | −209 | −286 | −158 | −207 | −186 | −107 | −185 | −180 | −164 | −205 | −104 | −109 | −286 | −620 | −744 |
| Profit before tax | 1 196 | 434 | 343 | 1 834 | −631 | −891 | −95 | −473 | −627 | 664 | 594 | −337 | 837 | 1 035 | −2 | −1 497 | 6 |
| Tax | 339 | 154 | 173 | 241 | −148 | −92 | −0 | −0 | −0 | −0 | −0 | −237 | 213 | 243 | −0 | −329 | 1 |
| Net profit | 858 | 280 | 170 | 1 594 | −482 | −799 | −95 | −473 | −627 | 664 | 594 | −100 | 623 | 792 | −2 | −1 167 | 5 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 248 | 10 212 | 9 341 | 5 797 | 5 680 | 3 931 | 3 990 | 3 772 | 4 708 | 4 712 | 5 487 | 3 966 | 4 905 | 5 174 | 8 259 | 8 907 | 10 222 |
| Equity | 2 844 | 3 124 | 935 | 2 398 | 1 916 | 1 117 | 1 022 | 549 | −78 | 586 | 1 179 | 880 | 1 278 | 1 420 | 1 418 | −834 | −829 |
| Long-term debt | 2 636 | 2 176 | 1 683 | 1 397 | 1 828 | 1 184 | 990 | 844 | 2 150 | 1 907 | 1 647 | 1 309 | 2 216 | 2 166 | 5 109 | 6 099 | 7 214 |
| Short-term debt | 4 768 | 4 912 | 6 723 | 2 003 | 1 936 | 1 630 | 1 978 | 2 378 | 2 636 | 2 220 | 2 660 | 1 777 | 1 412 | 1 588 | 1 732 | 3 642 | 3 837 |
| Total debt | 7 405 | 7 088 | 8 406 | 3 399 | 3 764 | 2 814 | 2 967 | 3 222 | 4 786 | 4 127 | 4 307 | 3 086 | 3 627 | 3 754 | 6 840 | 9 741 | 11 051 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Studio G As | Company | 9.8% | 9.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Gisle Lian Olsen | Chairman | 0 companies |
| Elin Terese Granvold | Board of Directors | 0 companies |
| Oddbjørn Ivar Botnan | Board of Directors | 0 companies |
| Truls Wæraas | Board of Directors | 0 companies |
| Jonathan Paul Stone | Board of Directors | 0 companies |