| Revenue | NOK 22,1M | -25% |
| EBITDA | NOK -3,9M | -12% |
| Net profit | NOK -4,7M | +2% |
| Total assets | NOK 6,7M | -29% |
| Equity | NOK -4,3M | -1316% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 534 | 17 612 | 19 198 | 21 884 | 29 179 | 30 961 | 35 911 | 41 300 | 45 194 | 70 134 | 85 535 | 97 403 | 72 066 | 79 644 | 52 572 | 29 235 | 22 054 |
| Staff expenses | −2 705 | −2 955 | −3 062 | −3 347 | −4 916 | −5 553 | −5 820 | −6 885 | −7 587 | −9 440 | −11 404 | −13 121 | −9 325 | −10 495 | −9 899 | −5 713 | −3 754 |
| EBITDA | 1 095 | 1 255 | 2 338 | 2 320 | 2 814 | 1 446 | 1 563 | 1 732 | 2 108 | 2 083 | 7 796 | 3 595 | 6 860 | 6 858 | −3 776 | −3 487 | −3 896 |
| Depreciation & amort. | −13 | −14 | −7 | −71 | −133 | −183 | −181 | −137 | −88 | −200 | −264 | −464 | −531 | −616 | −286 | −112 | −69 |
| EBIT | 1 081 | 1 242 | 2 332 | 2 249 | 2 681 | 1 263 | 1 382 | 1 595 | 2 021 | 1 883 | 7 532 | 3 130 | 6 329 | 6 243 | −4 061 | −3 599 | −3 965 |
| Net financials | −288 | −227 | −109 | 6 | −49 | −508 | −365 | −307 | 143 | −533 | −1 585 | −1 241 | −314 | 2 874 | 991 | −1 157 | −709 |
| Profit before tax | 793 | 1 015 | 2 223 | 2 255 | 2 632 | 755 | 1 017 | 1 287 | 2 164 | 1 350 | 5 947 | 1 889 | 6 016 | 9 116 | −3 071 | −4 756 | −4 674 |
| Tax | 222 | 285 | 625 | 632 | 737 | 213 | 274 | 360 | 549 | 328 | 1 378 | 423 | 1 329 | 2 016 | 274 | −0 | −0 |
| Net profit | 571 | 730 | 1 597 | 1 623 | 1 895 | 542 | 744 | 928 | 1 615 | 1 022 | 4 569 | 1 467 | 4 687 | 7 100 | −3 345 | −4 756 | −4 674 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 498 | 6 072 | 6 964 | 7 895 | 12 256 | 12 029 | 10 746 | 15 080 | 15 477 | 21 064 | 30 615 | 33 370 | 23 458 | 24 119 | 14 064 | 9 416 | 6 690 |
| Equity | 1 290 | 1 764 | 2 802 | 3 609 | 4 554 | 4 141 | 3 094 | 3 352 | 3 862 | 4 184 | 7 553 | 8 970 | 12 356 | 8 456 | 5 111 | 355 | −4 319 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 742 | 1 150 | 1 700 | 2 900 | 3 825 | 8 067 | 6 810 | 5 552 | 4 295 | 3 038 | 1 781 | 733 | 7 772 |
| Short-term debt | 2 558 | 2 258 | 2 713 | 3 435 | 5 960 | 6 738 | 5 952 | 8 827 | 7 790 | 8 813 | 16 252 | 18 848 | 6 807 | 12 624 | 7 172 | 8 327 | 3 237 |
| Total debt | 5 208 | 4 308 | 4 163 | 4 285 | 7 702 | 7 888 | 7 652 | 11 727 | 11 615 | 16 880 | 23 062 | 24 400 | 11 102 | 15 662 | 8 953 | 9 061 | 11 008 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kringlebakken As | Company | 44.5% | 44.5% | 2024 |
| Individual | 18.2% | 18.2% | 2024 | |
Varri As | Company | 16.3% | 16.3% | 2024 |
| Individual | 8.5% | 8.5% | 2024 | |
| Individual | 8.5% | 8.5% | 2024 | |
| Individual | 4.0% | 4.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Torfinn Søreide | Board of Directors | 0 companies |
| Marco Vidar Lilli | Board of Directors | 0 companies |
| Tore Røysheim | Chairman | 0 companies |
| Anne Marit Haugen | Board of Directors | 0 companies |