| Revenue | NOK 39M | -15% |
| EBITDA | NOK -10,8M | -49% |
| Net profit | NOK -11,2M | -83% |
| Total assets | NOK 19,8M | -31% |
| Equity | NOK -9,9M | -824% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 594 | 2 118 | 1 963 | 104 | 0 | 7 400 | 2 428 | 3 388 | 21 310 | 43 773 | 28 575 | 39 463 | 61 886 | 52 502 | 61 593 | 46 024 | 38 965 |
| Staff expenses | −554 | −747 | −922 | 0 | −0 | −0 | −850 | −1 756 | −5 170 | −4 682 | −4 514 | −4 499 | −4 832 | −6 965 | −8 867 | −8 838 | −6 942 |
| EBITDA | −592 | −1 678 | −1 655 | −34 | −11 | 294 | 559 | 500 | −2 615 | 2 836 | −2 403 | −5 539 | −1 984 | 157 | −2 492 | −7 236 | −10 797 |
| Depreciation & amort. | −25 | −59 | −36 | −0 | −0 | −0 | −35 | −111 | −223 | −476 | −617 | −658 | −398 | −452 | −491 | −523 | −389 |
| EBIT | −617 | −1 736 | −1 691 | −34 | −11 | 294 | 524 | 389 | −2 838 | 2 360 | −3 020 | −6 197 | −2 383 | −295 | −2 983 | −7 759 | −11 187 |
| Net financials | −50 | −77 | −57 | −65 | −30 | −3 | −0 | −3 | −8 | −62 | −33 | −189 | −61 | −12 | 12 | −36 | −37 |
| Profit before tax | −666 | −1 814 | −1 749 | −98 | −41 | 291 | 523 | 386 | −2 846 | 2 298 | −3 053 | −6 387 | −2 444 | −308 | −2 971 | −7 796 | −11 224 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 9 | −9 | 132 | −822 | −176 | −1 258 | −454 | −624 | −1 650 | −0 |
| Net profit | −666 | −1 814 | −1 749 | −98 | −41 | 291 | 523 | 377 | −2 837 | 2 166 | −2 231 | −6 210 | −1 186 | 146 | −2 347 | −6 146 | −11 224 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 472 | 1 419 | 252 | 10 | 0 | 18 | 4 156 | 5 193 | 13 577 | 22 633 | 21 623 | 13 492 | 12 594 | 20 276 | 25 099 | 28 549 | 19 819 |
| Equity | −507 | −2 321 | −4 069 | −4 168 | −4 209 | −2 237 | 1 480 | 1 857 | 24 | 2 189 | 2 349 | −3 236 | 37 | 1 956 | 1 659 | 1 362 | −9 862 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 209 | 2 255 | 2 348 | 2 118 | 1 387 | 3 441 | 2 346 | 1 582 | 0 | 46 | 7 000 | 7 267 | 18 215 |
| Short-term debt | 298 | 678 | 1 060 | 428 | 0 | 0 | 328 | 1 218 | 12 166 | 17 002 | 16 929 | 15 146 | 12 557 | 18 274 | 16 440 | 19 921 | 11 466 |
| Total debt | 298 | 678 | 1 060 | 428 | 4 209 | 2 255 | 2 676 | 3 336 | 13 553 | 20 443 | 19 275 | 16 728 | 12 557 | 18 320 | 23 440 | 27 188 | 29 680 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stima As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Magelssen | Chairman | 0 companies |