| Revenue | NOK 900K | +294% |
| EBITDA | NOK 349K | +195% |
| Net profit | NOK 220K | +167% |
| Total assets | NOK 507K | +25% |
| Equity | NOK 37K | +120% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 042 | 7 564 | 7 383 | 8 534 | 10 800 | 10 647 | 5 555 | 3 010 | 1 417 | 143 | 228 | 900 |
| Staff expenses | −1 487 | −2 704 | −2 499 | −2 682 | −2 699 | −2 528 | −1 750 | −925 | −455 | −15 | −317 | −348 |
| EBITDA | 239 | 36 | 493 | 495 | 165 | 1 831 | −26 | 369 | −251 | −151 | −368 | 349 |
| Depreciation & amort. | −6 | −50 | −254 | −195 | −290 | −469 | −308 | −112 | −69 | −19 | −43 | −52 |
| EBIT | 233 | −14 | 239 | 300 | −124 | 1 363 | −334 | 256 | −319 | −169 | −412 | 298 |
| Net financials | 0 | −19 | −75 | −33 | −29 | −106 | −76 | −31 | −3 | 6 | −12 | −16 |
| Profit before tax | 233 | −33 | 164 | 267 | −153 | 1 257 | −410 | 225 | −322 | −164 | −424 | 282 |
| Tax | 62 | −5 | 37 | 63 | −39 | 275 | −90 | 50 | 87 | −36 | −93 | 62 |
| Net profit | 170 | −28 | 126 | 204 | −114 | 981 | −320 | 176 | −409 | −128 | −330 | 220 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 237 | 2 511 | 2 164 | 2 442 | 3 278 | 5 943 | 3 030 | 1 359 | 727 | 467 | 405 | 507 |
| Equity | 200 | 172 | 299 | 503 | 389 | 1 370 | 651 | 626 | 218 | 147 | −183 | 37 |
| Long-term debt | 5 | 1 068 | 549 | 252 | 85 | 2 524 | 1 586 | 260 | 346 | 253 | 355 | 314 |
| Short-term debt | 1 032 | 1 270 | 1 317 | 1 687 | 2 804 | 2 049 | 793 | 473 | 163 | 67 | 233 | 156 |
| Total debt | 1 037 | 2 339 | 1 865 | 1 939 | 2 889 | 4 573 | 2 380 | 733 | 510 | 320 | 589 | 470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Deputy Member | Deputy Member | 2013 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Stian Rørheim | Deputy Member | 0 companies |
| Kenneth Rørheim | Chief Executive Officer | 0 companies |