| Revenue | NOK 7,4M | +4% |
| EBITDA | NOK -25K | -167% |
| Net profit | NOK -25K | -941% |
| Total assets | NOK 2,7M | -15% |
| Equity | NOK 1,3M | -24% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 2 059 | 2 597 | 4 496 | 5 528 | 5 011 | 5 675 | 5 995 | 6 633 | 6 481 | 8 513 | 6 997 | 7 071 | 7 766 | 8 587 | 7 147 | 7 398 |
| Staff expenses | −0 | −0 | −570 | −916 | −1 597 | −1 539 | −3 253 | −3 167 | −3 657 | −4 154 | −4 221 | −5 611 | −4 621 | −4 848 | −5 207 | −5 748 | −5 883 | −4 928 |
| EBITDA | 0 | 0 | 792 | 646 | 760 | 1 018 | 37 | 637 | 264 | 122 | 16 | 8 | 99 | 458 | 62 | 1 079 | 37 | −25 |
| Depreciation & amort. | −0 | −0 | −0 | −4 | −4 | −4 | −7 | −7 | −9 | −0 | −0 | −0 | −0 | −1 | −15 | −21 | −29 | −21 |
| EBIT | 0 | 0 | 792 | 642 | 756 | 1 015 | 31 | 630 | 256 | 122 | 16 | 8 | 99 | 457 | 47 | 1 058 | 8 | −46 |
| Net financials | 0 | 0 | 18 | 16 | −17 | 4 | 6 | 0 | −4 | −15 | −8 | −14 | −6 | −9 | −1 | −1 | −2 | 21 |
| Profit before tax | 0 | 0 | 810 | 658 | 739 | 1 019 | 37 | 630 | 252 | 108 | 8 | −6 | 93 | 447 | 45 | 1 057 | 7 | −25 |
| Tax | −0 | −0 | 221 | 180 | 213 | 285 | 11 | 170 | 68 | 27 | 2 | −0 | 19 | 98 | 22 | 222 | 4 | −0 |
| Net profit | 0 | 0 | 588 | 478 | 526 | 733 | 26 | 461 | 184 | 80 | 6 | −6 | 74 | 349 | 23 | 835 | 3 | −25 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 1 293 | 1 578 | 2 405 | 2 298 | 1 711 | 2 381 | 2 445 | 2 329 | 2 845 | 2 714 | 2 413 | 3 487 | 3 417 | 3 860 | 3 175 | 2 710 |
| Equity | — | — | 355 | 383 | 509 | 742 | 767 | 1 058 | 1 147 | 1 177 | 1 133 | 1 127 | 1 200 | 1 399 | 1 422 | 1 758 | 1 761 | 1 335 |
| Long-term debt | 0 | 0 | 1 | 228 | 227 | 61 | 62 | 60 | 20 | 20 | 20 | 20 | 20 | 1 | 0 | 1 | 0 | 0 |
| Short-term debt | 0 | 0 | 937 | 967 | 1 669 | 1 495 | 882 | 1 263 | 1 278 | 1 133 | 1 692 | 1 567 | 1 193 | 2 086 | 1 995 | 2 102 | 1 415 | 1 375 |
| Total debt | 0 | 0 | 938 | 1 195 | 1 896 | 1 556 | 944 | 1 323 | 1 298 | 1 153 | 1 712 | 1 587 | 1 213 | 2 087 | 1 995 | 2 103 | 1 415 | 1 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LW Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM | Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Insam As | Company | 27.0% | 27.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Erlend Lohne Mohn | Chief Executive Officer | 0 companies |
| Lars Wang | Chief Executive Officer | 0 companies |
| Jon Mile | Chairman | 0 companies |