| Revenue | NOK 9,4M | -22% |
| EBITDA | NOK -1,2M | -222% |
| Net profit | NOK -3,4M | -1046% |
| Total assets | NOK 62,4M | -5% |
| Equity | NOK 38,9M | -8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 770 | 17 576 | 19 574 | 16 378 | 17 569 | 16 091 | 17 434 | 22 119 | 18 321 | 14 018 | 15 428 | 13 709 | 12 595 | 12 290 | 12 022 | 9 415 |
| Staff expenses | −16 966 | −11 593 | −9 123 | −11 323 | −7 988 | −8 179 | −7 212 | −6 129 | −5 323 | −5 284 | −3 888 | −3 588 | −2 228 | −2 137 | −2 422 | −1 412 |
| EBITDA | −9 368 | −3 188 | 2 198 | −4 861 | −2 184 | −4 869 | −467 | 7 262 | 5 957 | 5 580 | 7 880 | 392 | 4 490 | 3 334 | 1 015 | −1 233 |
| Depreciation & amort. | −27 | −40 | −488 | −503 | −501 | −530 | −1 030 | −437 | −424 | −409 | −404 | −0 | −0 | −1 543 | −2 793 | −2 891 |
| EBIT | −9 395 | −3 228 | 1 710 | −5 364 | −2 685 | −5 399 | −1 497 | 6 824 | 5 533 | 5 171 | 7 476 | 392 | 4 490 | 1 791 | −1 778 | −4 124 |
| Net financials | 629 | −257 | 70 | −1 380 | −1 032 | −576 | 1 300 | 1 299 | −999 | −1 291 | −49 | −14 623 | −769 | −106 | 2 238 | −216 |
| Profit before tax | −8 766 | −3 486 | 1 780 | −6 743 | −3 717 | −5 974 | −197 | 8 123 | 4 534 | 3 880 | 7 428 | −14 232 | 3 721 | 1 686 | 460 | −4 340 |
| Tax | −2 466 | −971 | 422 | −1 886 | −1 603 | −1 246 | −51 | 2 897 | 1 435 | 1 212 | 1 885 | −107 | 811 | 361 | 97 | −903 |
| Net profit | −6 300 | −2 515 | 1 358 | −4 858 | −2 114 | −4 728 | −145 | 5 227 | 3 100 | 2 668 | 5 542 | −14 125 | 2 910 | 1 325 | 363 | −3 437 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42 568 | 46 396 | 48 891 | 54 092 | 50 773 | 57 851 | 53 400 | 57 241 | 63 411 | 68 240 | 76 308 | 60 006 | 63 295 | 65 397 | 65 564 | 62 413 |
| Equity | 33 376 | 30 861 | 32 220 | 27 362 | 25 247 | 29 527 | 29 382 | 34 608 | 37 708 | 40 376 | 45 918 | 31 793 | 40 649 | 41 974 | 42 337 | 38 900 |
| Long-term debt | 0 | 0 | 0 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 4 250 | 3 288 | 2 286 | 1 985 | 2 735 | 2 028 | 3 868 |
| Short-term debt | 9 192 | 15 535 | 16 671 | 21 731 | 20 526 | 23 324 | 19 018 | 17 632 | 20 703 | 23 614 | 27 102 | 25 926 | 20 661 | 20 689 | 21 199 | 19 645 |
| Total debt | 9 192 | 15 535 | 16 671 | 26 731 | 25 526 | 28 324 | 24 018 | 22 632 | 25 703 | 27 864 | 30 390 | 28 212 | 22 646 | 23 424 | 23 227 | 23 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Contact Person | Contact Person | 2018 | — | — |
PA Contact Person | Contact Person | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tan Holding As | Company | 71.0% | 71.0% | 2024 |
Gråbrek Eiendom As | Company | 11.5% | 11.5% | 2024 |
| Individual | 7.1% | 7.1% | 2024 | |
Finsrud Holding As | Company | 2.1% | 2.1% | 2024 |
Fourclover Aps | Company | 1.0% | 1.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simen Karlstad | Contact Person | 0 companies |
| Per Arnt Nilsen | Contact Person | 0 companies |
| Haagen Kierulf Aas | Board of Directors | 0 companies |
| Petter Jakob Bjerve | Chairman | 0 companies |
| Tore André Nilsen | Board of Directors | 0 companies |