| Revenue | NOK 0 | — |
| EBITDA | NOK -118K | -20% |
| Net profit | NOK 7,2M | +89% |
| Total assets | NOK 16M | +34% |
| Equity | NOK 14M | +37% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 880 | 71 711 | 72 689 | 75 331 | 82 891 | 89 300 | 95 704 | 98 482 | 95 707 | 77 241 | 7 186 | 588 | 638 | 0 | 10 | 0 | 0 |
| Staff expenses | −5 553 | −5 068 | −4 922 | −4 740 | −5 441 | −6 207 | −6 080 | −6 290 | −6 310 | −4 882 | −437 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 921 | 1 012 | 1 298 | 1 447 | 1 851 | 2 393 | 2 051 | 2 846 | 2 343 | 1 226 | 372 | 153 | −1 063 | −66 | −77 | −99 | −118 |
| Depreciation & amort. | −118 | −124 | −139 | −142 | −133 | −355 | −494 | −540 | −488 | −488 | −79 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 803 | 887 | 1 160 | 1 305 | 1 718 | 2 038 | 1 557 | 2 306 | 1 855 | 737 | 293 | 153 | −1 063 | −66 | −77 | −99 | −118 |
| Net financials | 97 | 33 | 33 | 52 | 55 | 53 | 57 | 36 | 42 | 38 | −341 | 907 | 2 240 | 2 357 | 3 512 | 4 345 | 7 366 |
| Profit before tax | 900 | 920 | 1 193 | 1 358 | 1 773 | 2 091 | 1 614 | 2 341 | 1 897 | 776 | −48 | 1 060 | 1 177 | 2 291 | 3 436 | 4 246 | 7 248 |
| Tax | 255 | 266 | 348 | 365 | 501 | 568 | 436 | 627 | 472 | 188 | 73 | 170 | 504 | 278 | 405 | 415 | 9 |
| Net profit | 645 | 654 | 845 | 992 | 1 273 | 1 523 | 1 178 | 1 714 | 1 426 | 588 | −122 | 890 | 672 | 2 013 | 3 030 | 3 831 | 7 238 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 966 | 8 082 | 8 418 | 10 076 | 12 199 | 12 796 | 12 796 | 15 073 | 14 052 | 11 539 | 3 965 | 4 715 | 5 201 | 5 776 | 8 915 | 11 959 | 15 979 |
| Equity | 2 105 | 2 009 | 2 104 | 2 496 | 2 969 | 3 292 | 2 970 | 3 684 | 3 910 | 4 498 | 3 876 | 3 966 | 3 438 | 5 451 | 7 681 | 10 212 | 13 951 |
| Long-term debt | 7 | 0 | 0 | 0 | 36 | 97 | 108 | 95 | 71 | 33 | 55 | 44 | 35 | 28 | 31 | 18 | 0 |
| Short-term debt | 5 854 | 6 074 | 6 315 | 7 580 | 9 194 | 9 408 | 9 718 | 11 294 | 10 072 | 7 008 | 34 | 706 | 1 728 | 298 | 1 202 | 1 729 | 2 028 |
| Total debt | 5 861 | 6 074 | 6 315 | 7 580 | 9 230 | 9 504 | 9 826 | 11 389 | 10 143 | 7 041 | 89 | 750 | 1 763 | 326 | 1 233 | 1 747 | 2 028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Stian Larssen | Deputy Member | 0 companies |
| Rolf Eirik Larssen | Chairman | 0 companies |