| Revenue | NOK 7,4M | -2% |
| EBITDA | NOK -703K | -19% |
| Net profit | NOK -590K | -15% |
| Total assets | NOK 5,7M | -32% |
| Equity | NOK 3,3M | -15% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 441 | 11 049 | 12 362 | 10 536 | 10 226 | 10 187 | 10 470 | 9 966 | 10 419 | 9 185 | 9 143 | 9 375 | 9 029 | 10 761 | 8 376 | 7 534 | 7 379 |
| Staff expenses | −2 516 | −2 486 | −3 060 | −2 910 | −2 726 | −2 418 | −2 136 | −2 505 | −2 731 | −2 634 | −2 524 | −2 805 | −2 218 | −2 366 | −2 341 | −2 359 | −2 509 |
| EBITDA | 550 | 305 | 768 | −1 224 | 124 | −1 431 | −327 | −157 | 487 | −623 | −699 | −412 | −507 | 659 | −544 | −591 | −703 |
| Depreciation & amort. | −241 | −166 | −187 | −149 | −122 | −56 | −60 | −70 | −56 | −64 | −63 | −56 | −41 | −122 | −154 | −150 | −133 |
| EBIT | 309 | 139 | 582 | −1 373 | 2 | −1 487 | −387 | −227 | 432 | −687 | −762 | −469 | −548 | 538 | −698 | −741 | −836 |
| Net financials | −793 | 255 | −157 | 125 | 241 | 75 | −101 | 26 | 526 | 164 | 53 | 47 | 37 | 814 | 702 | 67 | 62 |
| Profit before tax | −484 | 395 | 425 | −1 248 | 243 | −1 412 | −489 | −202 | 958 | −524 | −709 | −422 | −511 | 1 352 | 4 | −674 | −775 |
| Tax | 57 | 39 | 166 | −382 | −5 | −369 | −112 | 44 | 152 | −121 | −124 | −113 | −128 | 118 | −155 | −163 | −185 |
| Net profit | −542 | 356 | 259 | −866 | 247 | −1 043 | −377 | −245 | 806 | −402 | −585 | −309 | −383 | 1 234 | 159 | −511 | −590 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 368 | 6 410 | 6 944 | 7 076 | 7 796 | 7 015 | 7 444 | 6 708 | 6 473 | 7 364 | 7 233 | 6 807 | 6 330 | 7 906 | 8 547 | 8 386 | 5 739 |
| Equity | 2 415 | 2 901 | 2 415 | 1 549 | 1 796 | 753 | 1 376 | 1 254 | 2 060 | 2 140 | 1 958 | 1 744 | 1 509 | 3 252 | 3 922 | 3 914 | 3 324 |
| Long-term debt | 1 697 | 0 | 0 | 0 | 4 218 | 4 218 | 4 308 | 3 708 | 2 974 | 3 554 | 3 427 | 3 404 | 3 404 | 3 404 | 3 404 | 3 456 | 1 297 |
| Short-term debt | 2 257 | 1 813 | 3 030 | 4 027 | 1 782 | 2 044 | 1 759 | 1 746 | 1 439 | 1 670 | 1 848 | 1 659 | 1 417 | 1 250 | 1 222 | 1 016 | 1 118 |
| Total debt | 3 953 | 3 510 | 4 530 | 5 527 | 6 000 | 6 262 | 6 068 | 5 454 | 4 413 | 5 224 | 5 275 | 5 063 | 4 821 | 4 654 | 4 626 | 4 472 | 2 415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Knausen Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Lunde | Deputy Member | 0 companies |
| Johnny Lunde | Chairman | 0 companies |