| Revenue | NOK 0 | — |
| EBITDA | NOK -38K | -130% |
| Net profit | NOK -38K | -130% |
| Total assets | NOK 822K | -2% |
| Equity | NOK 794K | -5% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 677 | 12 665 | 11 542 | 8 714 | 8 115 | 7 677 | 6 233 | 7 970 | 10 517 | 9 083 | 7 203 | 6 333 | 2 941 | 3 625 | 1 856 | 127 | 0 |
| Staff expenses | −3 432 | −4 976 | −4 662 | −3 083 | −3 047 | −3 229 | −2 469 | −2 844 | −3 249 | −3 114 | −2 718 | −2 412 | −936 | −1 347 | −533 | 41 | −0 |
| EBITDA | −446 | −802 | −434 | 177 | 136 | −128 | 64 | 53 | 569 | 677 | 189 | 107 | 182 | 21 | −254 | 130 | −38 |
| Depreciation & amort. | −255 | −222 | −149 | −79 | −39 | −52 | −46 | −46 | −46 | −37 | −8 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −701 | −1 024 | −583 | 98 | 98 | −179 | 19 | 7 | 524 | 640 | 182 | 107 | 182 | 21 | −254 | 130 | −38 |
| Net financials | −38 | −23 | −13 | −19 | −9 | −6 | −6 | 0 | −1 | −7 | −3 | −3 | −3 | −3 | −3 | 0 | −0 |
| Profit before tax | −738 | −1 047 | −596 | 78 | 89 | −186 | 12 | 7 | 523 | 633 | 179 | 104 | 179 | 18 | −257 | 130 | −38 |
| Tax | 17 | 11 | 97 | 40 | 25 | −0 | −0 | −0 | 82 | 153 | 47 | 28 | 35 | 2 | 0 | −0 | −0 |
| Net profit | −756 | −1 058 | −693 | 38 | 64 | −186 | 12 | 7 | 441 | 480 | 132 | 76 | 144 | 16 | −257 | 130 | −38 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 848 | 1 907 | 2 031 | 1 282 | 1 252 | 1 110 | 790 | 937 | 1 566 | 1 609 | 1 632 | 1 548 | 1 341 | 1 782 | 799 | 839 | 822 |
| Equity | 188 | 130 | 187 | 225 | 289 | 104 | 116 | 123 | 363 | 593 | 725 | 800 | 944 | 960 | 703 | 833 | 794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 659 | 1 777 | 1 844 | 1 056 | 962 | 1 006 | 674 | 814 | 1 203 | 1 016 | 908 | 748 | 397 | 822 | 95 | 6 | 27 |
| Total debt | 1 659 | 1 777 | 1 844 | 1 056 | 962 | 1 006 | 674 | 814 | 1 203 | 1 016 | 908 | 748 | 397 | 822 | 95 | 6 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Contact Person | Contact Person | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tømte Invest Da | Company | 55.0% | 55.0% | 2023 |
Sintra Forvaltning As | Company | 45.0% | 45.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Isnæs | Contact Person | 0 companies |
| Jan Isnæs | Chairman | 0 companies |