| Revenue | NOK 9K | — |
| EBITDA | NOK -36K | +35% |
| Net profit | NOK -36K | +43% |
| Total assets | NOK 699K | +1% |
| Equity | NOK -2,1M | -2% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 827 | 8 466 | 6 291 | 7 903 | 12 814 | 8 463 | 5 541 | 534 | 1 394 | 1 568 | 385 | 247 | 839 | 488 | 0 | 0 | 9 |
| Staff expenses | −2 366 | −2 489 | −2 961 | −2 728 | −3 372 | −3 055 | −2 175 | −329 | −69 | −244 | −224 | −5 | −5 | −1 | −0 | −0 | −0 |
| EBITDA | 2 329 | 326 | 979 | 893 | 1 458 | 893 | 649 | −340 | 405 | 283 | −466 | 75 | −924 | 76 | −44 | −56 | −36 |
| Depreciation & amort. | −119 | −114 | −114 | −78 | −78 | −55 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 2 210 | 212 | 865 | 815 | 1 380 | 838 | 649 | −340 | 405 | 283 | −466 | 75 | −924 | 76 | −44 | −56 | −36 |
| Net financials | −142 | −188 | −209 | −194 | −195 | −134 | −204 | −170 | −173 | −171 | −204 | −226 | −390 | −135 | −151 | −7 | 0 |
| Profit before tax | 2 068 | 24 | 656 | 621 | 1 186 | 704 | 445 | −510 | 233 | 112 | −671 | −151 | −1 314 | −59 | −195 | −63 | −36 |
| Tax | 594 | 8 | 189 | 178 | 342 | 202 | 128 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 474 | 16 | 467 | 443 | 843 | 501 | 316 | −510 | 233 | 112 | −671 | −151 | −1 314 | −59 | −195 | −63 | −36 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 976 | 5 042 | 4 160 | 4 818 | 5 914 | 5 332 | 3 362 | 2 947 | 3 051 | 3 974 | 3 579 | 3 601 | 1 142 | 808 | 684 | 690 | 699 |
| Equity | 598 | 505 | 421 | 485 | 591 | 100 | 416 | −94 | 139 | 251 | −420 | −571 | −1 886 | −1 945 | −1 998 | −2 061 | −2 097 |
| Long-term debt | 2 486 | 2 406 | 2 282 | 2 166 | 2 060 | 1 960 | 1 860 | 1 768 | 1 661 | 2 461 | 2 367 | 2 274 | 901 | 828 | 2 682 | 0 | 0 |
| Short-term debt | 2 892 | 2 131 | 1 457 | 2 167 | 3 263 | 3 272 | 1 085 | 1 272 | 1 251 | 1 262 | 1 632 | 1 898 | 2 127 | 1 926 | 0 | 2 751 | 2 796 |
| Total debt | 5 378 | 4 537 | 3 738 | 4 333 | 5 322 | 5 232 | 2 945 | 3 041 | 2 912 | 3 724 | 3 999 | 4 172 | 3 027 | 2 753 | 2 682 | 2 751 | 2 796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Else Mærli | Deputy Member | 0 companies |
| Kai Henning Mærli | Chairman | 0 companies |