| Revenue | NOK 3,2M | -31% |
| EBITDA | NOK -1,2M | -46% |
| Net profit | NOK -1,2M | -50% |
| Total assets | NOK 1,4M | -52% |
| Equity | NOK 760K | -60% |
| Employees | 4 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 880 | 2 195 | 2 941 | 3 040 | 3 774 | 3 994 | 4 121 | 4 551 | 5 015 | 5 661 | 6 662 | 5 451 | 4 496 | 5 695 | 4 655 | 3 199 |
| Staff expenses | −670 | −2 219 | −2 058 | −2 612 | −2 620 | −3 105 | −3 116 | −3 287 | −3 305 | −3 963 | −5 447 | −4 645 | −4 670 | −4 686 | −4 838 | −3 676 |
| EBITDA | −405 | −338 | 462 | −64 | 698 | 383 | 480 | 725 | 758 | 975 | 388 | 77 | −704 | 347 | −823 | −1 201 |
| Depreciation & amort. | −48 | −34 | −25 | −18 | −13 | −18 | −13 | −18 | −35 | −24 | −9 | −6 | −20 | −13 | −9 | −6 |
| EBIT | −453 | −372 | 438 | −82 | 685 | 365 | 468 | 708 | 724 | 951 | 379 | 71 | −724 | 334 | −832 | −1 207 |
| Net financials | 0 | −0 | 1 | 8 | 5 | 1 | 2 | 2 | 1 | 0 | 16 | 19 | 18 | 19 | 56 | 47 |
| Profit before tax | −453 | −373 | 439 | −75 | 690 | 366 | 469 | 710 | 725 | 951 | 395 | 90 | −706 | 353 | −775 | −1 160 |
| Tax | −0 | −0 | −0 | −0 | 62 | 99 | 127 | 202 | 258 | 123 | 113 | 6 | −0 | −0 | −0 | −0 |
| Net profit | −453 | −373 | 439 | −75 | 628 | 267 | 342 | 507 | 467 | 828 | 283 | 84 | −706 | 353 | −775 | −1 160 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 648 | 1 551 | 3 447 | 740 | 976 | 1 321 | 1 671 | 2 199 | 2 978 | 3 693 | 4 979 | 4 064 | 3 418 | 3 823 | 2 959 | 1 414 |
| Equity | −350 | −723 | −284 | −358 | 270 | 537 | 879 | 1 386 | 1 853 | 2 681 | 2 964 | 3 048 | 2 342 | 2 695 | 1 920 | 760 |
| Long-term debt | 210 | 210 | 210 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 788 | 2 064 | 3 521 | 889 | 706 | 784 | 792 | 812 | 1 124 | 1 012 | 2 015 | 1 017 | 1 076 | 1 128 | 1 039 | 654 |
| Total debt | 998 | 2 274 | 3 731 | 1 099 | 706 | 784 | 792 | 812 | 1 124 | 1 012 | 2 015 | 1 017 | 1 076 | 1 128 | 1 039 | 654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Deputy Member | Deputy Member | 2010 | — | — |
TI Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 24.2% | 24.2% | 2022 | |
Pre As | Company | 20.1% | 20.1% | 2022 |
Røbech Invest As | Company | 20.1% | 20.1% | 2022 |
| Individual | 4.2% | 4.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Odd Arne Lauritzen | Deputy Member | 0 companies |
| Tor Ivar Byrkjeland | Chief Executive Officer | 0 companies |