| Revenue | NOK 6,9M | +10% |
| EBITDA | NOK 635K | +75% |
| Net profit | NOK 363K | +131% |
| Total assets | NOK 1,9M | +0% |
| Equity | NOK 626K | +138% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 4 702 | 5 567 | 5 144 | 5 041 | 5 897 | 5 979 | 5 822 | 4 309 | 4 420 | 5 079 | 5 071 | 6 275 | 6 908 |
| Staff expenses | −7 | −1 764 | −2 066 | −1 931 | −1 832 | −2 159 | −2 365 | −2 456 | −1 715 | −1 845 | −2 310 | −2 481 | −2 847 | −2 863 |
| EBITDA | −200 | −315 | 403 | 477 | 531 | 670 | 619 | 297 | 275 | 232 | 5 | −214 | 363 | 635 |
| Depreciation & amort. | −4 | −31 | −70 | −73 | −78 | −71 | −95 | −50 | −55 | −117 | −106 | −80 | −147 | −186 |
| EBIT | −205 | −346 | 333 | 405 | 453 | 599 | 524 | 246 | 219 | 116 | −101 | −294 | 216 | 449 |
| Net financials | 0 | 0 | −15 | −7 | 0 | 1 | 0 | 0 | 0 | −4 | −5 | −12 | −58 | −21 |
| Profit before tax | −205 | −346 | 317 | 398 | 453 | 599 | 524 | 247 | 219 | 111 | −106 | −306 | 157 | 428 |
| Tax | −0 | −149 | 86 | 112 | 122 | 140 | 130 | 54 | 37 | 23 | −23 | −0 | −0 | 65 |
| Net profit | −205 | −197 | 232 | 286 | 331 | 459 | 394 | 193 | 183 | 88 | −83 | −306 | 157 | 363 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 573 | 1 303 | 1 014 | 1 094 | 1 015 | 1 460 | 1 380 | 1 009 | 1 204 | 1 339 | 1 301 | 1 869 | 1 878 | 1 876 |
| Equity | −175 | 59 | 291 | 146 | 177 | 236 | 630 | 223 | 406 | 494 | 411 | 105 | 263 | 626 |
| Long-term debt | 0 | 163 | 159 | 0 | 0 | 0 | 0 | 0 | 417 | 367 | 295 | 246 | 472 | 446 |
| Short-term debt | 747 | 1 081 | 565 | 948 | 838 | 1 224 | 750 | 786 | 381 | 479 | 595 | 1 518 | 1 144 | 804 |
| Total debt | 747 | 1 244 | 724 | 948 | 838 | 1 224 | 750 | 786 | 799 | 845 | 890 | 1 764 | 1 616 | 1 250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Marius Rostock | Deputy Member | 0 companies |
| Maiken Nilsen | Chairman | 0 companies |