| Revenue | NOK 7,9M | +22% |
| EBITDA | NOK 383K | +14229% |
| Net profit | NOK 182K | +179% |
| Total assets | NOK 4M | +12% |
| Equity | NOK 2,4M | +8% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 004 | 6 194 | 3 827 | 4 262 | 4 294 | 4 794 | 4 877 | 4 918 | 5 792 | 5 702 | 5 625 | 5 758 | 7 442 | 7 816 | 7 063 | 6 419 | 7 860 |
| Staff expenses | −2 746 | −2 073 | −1 140 | −1 123 | −1 344 | −1 447 | −1 470 | −1 668 | −1 684 | −1 769 | −1 873 | −2 015 | −2 223 | −2 338 | −2 477 | −2 416 | −2 662 |
| EBITDA | 275 | 335 | 277 | 555 | 309 | 346 | 381 | −65 | 466 | 554 | 345 | 331 | 973 | 1 033 | 121 | 3 | 383 |
| Depreciation & amort. | −195 | −170 | −122 | −114 | −100 | −82 | −80 | −96 | −126 | −121 | −128 | −128 | −128 | −101 | −115 | −124 | −128 |
| EBIT | 81 | 165 | 155 | 441 | 208 | 263 | 301 | −161 | 340 | 433 | 218 | 203 | 845 | 933 | 6 | −122 | 255 |
| Net financials | −129 | −98 | −87 | −87 | −83 | −73 | −54 | −38 | −72 | −93 | −68 | −61 | −59 | −31 | −73 | −109 | −70 |
| Profit before tax | −49 | 67 | 68 | 355 | 126 | 190 | 247 | −199 | 268 | 340 | 150 | 142 | 786 | 902 | −67 | −231 | 184 |
| Tax | 7 | 16 | 25 | 105 | 42 | 58 | 74 | −0 | 8 | 88 | 39 | 62 | 187 | 203 | −0 | −0 | 2 |
| Net profit | −56 | 51 | 42 | 250 | 83 | 132 | 173 | −199 | 260 | 252 | 110 | 79 | 599 | 699 | −67 | −231 | 182 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 619 | 1 794 | 1 590 | 1 707 | 1 769 | 1 732 | 3 048 | 2 946 | 2 936 | 3 018 | 3 047 | 3 011 | 3 839 | 4 313 | 4 112 | 3 577 | 4 024 |
| Equity | 247 | 298 | 341 | 590 | 674 | 806 | 979 | 779 | 1 039 | 1 292 | 1 402 | 1 481 | 2 080 | 2 539 | 2 472 | 2 241 | 2 424 |
| Long-term debt | 1 319 | 1 143 | 977 | 862 | 716 | 559 | 390 | 1 468 | 1 254 | 1 083 | 989 | 903 | 837 | 748 | 659 | 578 | 481 |
| Short-term debt | 1 053 | 352 | 273 | 254 | 380 | 367 | 1 679 | 700 | 642 | 643 | 655 | 627 | 923 | 1 027 | 981 | 759 | 1 119 |
| Total debt | 2 372 | 1 495 | 1 250 | 1 116 | 1 095 | 926 | 2 069 | 2 167 | 1 896 | 1 726 | 1 645 | 1 530 | 1 759 | 1 774 | 1 640 | 1 336 | 1 600 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 10.7% | 10.7% | 2024 | |
| Individual | 6.7% | 6.7% | 2024 | |
| Individual | 3.3% | 3.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Oliver Johansen | Board of Directors | 0 companies |
| Jan Åge Wallentinsen | Chairman | 0 companies |