| Revenue | NOK 475K | — |
| EBITDA | NOK -570K | +47% |
| Net profit | NOK 670K | +185% |
| Total assets | NOK 25,5M | -34% |
| Equity | NOK 19,2M | -11% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250 | 250 | 250 | 941 | 3 729 | 0 | 0 | 112 | 659 | 529 | 46 | 1 487 | 1 776 | 1 725 | 50 | 0 | 475 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −530 | −123 | −515 | −760 | −713 | −733 | −811 | −826 | −820 |
| EBITDA | 55 | 78 | 71 | 88 | 3 570 | −95 | −80 | 28 | −156 | 226 | −695 | 165 | 409 | −44 | −863 | −1 071 | −570 |
| Depreciation & amort. | −0 | −0 | −0 | −5 | −14 | −80 | −0 | −0 | −156 | −170 | −170 | −170 | −187 | −201 | −208 | −221 | −221 |
| EBIT | 55 | 78 | 71 | 83 | 3 556 | −175 | −80 | 28 | −312 | 56 | −865 | −5 | 222 | −245 | −1 071 | −1 292 | −791 |
| Net financials | 1 759 | 759 | 502 | −125 | 27 340 | 1 441 | 1 091 | 22 420 | 901 | 1 623 | −297 | 2 799 | 92 | −2 017 | −1 827 | 564 | 1 461 |
| Profit before tax | 1 814 | 838 | 573 | −42 | 30 896 | 1 265 | 1 011 | 22 448 | 590 | 1 680 | −1 162 | 2 795 | 314 | −2 262 | −2 898 | −728 | 670 |
| Tax | 19 | −10 | −3 | −5 | 272 | 33 | 42 | 5 760 | 53 | 62 | −139 | 52 | 51 | −12 | −0 | 63 | −0 |
| Net profit | 1 795 | 848 | 576 | −37 | 30 624 | 1 232 | 969 | 16 688 | 536 | 1 618 | −1 023 | 2 743 | 264 | −2 250 | −2 898 | −791 | 670 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 867 | 5 592 | 6 214 | 6 986 | 37 591 | 41 096 | 42 289 | 48 950 | 41 043 | 42 672 | 41 473 | 39 727 | 38 487 | 31 266 | 26 094 | 38 374 | 25 492 |
| Equity | 5 843 | 3 821 | 4 397 | 4 716 | 32 640 | 33 872 | 30 841 | 34 329 | 34 866 | 36 484 | 35 246 | 31 988 | 31 602 | 25 246 | 22 348 | 21 557 | 19 227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 173 | 7 388 | 8 856 | 6 086 | 6 086 | 6 086 | 6 086 | 6 710 | 2 499 | 2 000 | 2 000 | 2 000 |
| Short-term debt | 1 009 | 97 | 146 | 470 | 4 951 | 51 | 4 060 | 5 765 | 91 | 103 | 142 | 1 653 | 175 | 3 521 | 1 746 | 14 817 | 4 265 |
| Total debt | 3 024 | 1 771 | 1 818 | 2 270 | 4 951 | 7 224 | 11 448 | 14 621 | 6 177 | 6 188 | 6 228 | 7 739 | 6 885 | 6 020 | 3 746 | 16 817 | 6 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Deputy Member | Deputy Member | 2005 | — | — |
AS Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jsts Invest As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Lise Malmedal | Deputy Member | 0 companies |
| Anne-Lise Sekse | Deputy Member | 0 companies |
| Jan Sekse | Chairman | 0 companies |
| Thomas Sekse | Board of Directors | 0 companies |