| Revenue | NOK 14,8M | +22% |
| EBITDA | NOK -326K | +77% |
| Net profit | NOK 37K | +104% |
| Total assets | NOK 11,3M | -5% |
| Equity | NOK 2,3M | -46% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 176 | 2 981 | 4 922 | 8 013 | 5 026 | 7 526 | 12 541 | 13 662 | 12 140 | 14 846 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −337 | −751 | −2 218 | −3 719 | −4 018 | −4 047 | −4 743 | −6 766 | −7 103 | −7 157 |
| EBITDA | −9 | −9 | −9 | −58 | 5 | −18 | −11 | 349 | 1 518 | 118 | −91 | −1 070 | 1 144 | 1 726 | 1 041 | −1 444 | −326 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −87 | −167 | −181 | −182 | −176 | −176 | −176 | −163 | −160 |
| EBIT | −9 | −9 | −9 | −58 | 5 | −18 | −11 | 347 | 1 430 | −49 | −271 | −1 252 | 968 | 1 550 | 865 | −1 607 | −486 |
| Net financials | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −2 | 2 | −31 | 2 | 7 | −1 | 2 | 43 | 168 |
| Profit before tax | −7 | −9 | −9 | −58 | 5 | −18 | −11 | 347 | 1 429 | −47 | −302 | −1 249 | 976 | 1 549 | 866 | −1 565 | −318 |
| Tax | −2 | −2 | −3 | −4 | 1 | 12 | −3 | 120 | 242 | −154 | −215 | −540 | −42 | 129 | −88 | −665 | −355 |
| Net profit | −5 | −6 | −7 | −54 | 4 | −29 | −8 | 227 | 1 186 | 107 | −87 | −709 | 1 018 | 1 420 | 955 | −899 | 37 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 595 | 588 | 582 | 577 | 576 | 564 | 567 | 1 128 | 3 562 | 5 918 | 5 414 | 6 592 | 5 399 | 6 927 | 8 383 | 11 829 | 11 294 |
| Equity | −930 | −936 | −943 | −997 | −993 | −1 023 | −1 031 | −804 | 2 698 | 2 656 | 1 726 | 2 206 | 2 503 | 3 691 | 5 152 | 4 227 | 2 278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 793 | 395 | 400 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 524 | 1 524 | 1 525 | 1 574 | 1 569 | 1 587 | 1 598 | 1 932 | 864 | 2 469 | 3 293 | 3 986 | 2 895 | 3 236 | 3 231 | 7 602 | 9 016 |
| Total debt | 1 524 | 1 524 | 1 525 | 1 574 | 1 569 | 1 587 | 1 598 | 1 932 | 864 | 3 262 | 3 688 | 4 386 | 2 895 | 3 236 | 3 231 | 7 602 | 9 016 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Promax As | Company | 90.5% | 90.5% | 2024 |
| Individual | 9.3% | 9.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Myhre | Board of Directors | 0 companies |