| Revenue | NOK 4,8M | +26% |
| EBITDA | NOK 610K | +237% |
| Net profit | NOK 105K | +140% |
| Total assets | NOK 1,6M | -20% |
| Equity | NOK -577K | +15% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 460 | 4 088 | 3 742 | 3 394 | 2 756 | 2 829 | 2 324 | 2 773 | 2 535 | 2 734 | 3 349 | 3 830 | 4 837 |
| Staff expenses | −96 | −2 006 | −1 197 | −849 | −1 386 | −1 004 | −789 | −931 | −585 | −703 | −742 | −1 082 | −1 360 |
| EBITDA | 136 | 304 | 804 | 613 | −328 | 156 | −185 | −295 | 465 | 109 | 492 | 181 | 610 |
| Depreciation & amort. | −49 | −530 | −541 | −501 | −59 | −78 | −48 | −327 | −507 | −504 | −366 | −385 | −429 |
| EBIT | 87 | −226 | 263 | 112 | −387 | 78 | −233 | −622 | −42 | −395 | 126 | −204 | 182 |
| Net financials | −0 | −49 | −29 | −53 | 0 | 0 | 0 | −7 | 24 | −46 | −47 | −60 | −76 |
| Profit before tax | 86 | −275 | 234 | 59 | −386 | 78 | −233 | −629 | −18 | −441 | 79 | −264 | 105 |
| Tax | 21 | −75 | 63 | 39 | −84 | 29 | 243 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 65 | −200 | 171 | 20 | −302 | 49 | −476 | −629 | −18 | −441 | 79 | −264 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 391 | 2 233 | 1 596 | 1 113 | 978 | 963 | 1 426 | 2 589 | 2 584 | 2 065 | 2 199 | 1 984 | 1 590 |
| Equity | 165 | −35 | 136 | 601 | 298 | 347 | −129 | −39 | −57 | −498 | −419 | −683 | −577 |
| Long-term debt | 1 890 | 1 540 | 665 | 0 | 0 | 318 | 1 268 | 2 218 | 2 218 | 218 | 218 | 168 | 1 722 |
| Short-term debt | 336 | 728 | 796 | 513 | 680 | 298 | 287 | 409 | 422 | 2 345 | 2 399 | 2 498 | 446 |
| Total debt | 2 226 | 2 268 | 1 461 | 513 | 680 | 616 | 1 555 | 2 628 | 2 641 | 2 563 | 2 618 | 2 666 | 2 168 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Helios Invest As | Company | 73.3% | 73.3% | 2022 |
| Individual | 17.4% | 17.4% | 2022 | |
Platina As | Company | 6.4% | 6.4% | 2022 |
| Individual | 1.9% | 1.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ingve Henning Johnsen | Chairman | 0 companies |