| Revenue | NOK 3,6M | -19% |
| EBITDA | NOK 542K | +220% |
| Net profit | NOK -15K | +99% |
| Total assets | NOK 550K | -85% |
| Equity | NOK -93K | -20% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 126 | 4 304 | 4 483 | 5 320 | 5 510 | 5 921 | 5 271 | 5 918 | 6 130 | 5 719 | 4 532 | 3 649 |
| Staff expenses | −913 | −1 364 | −1 580 | −1 773 | −1 846 | −1 452 | −1 433 | −1 833 | −1 737 | −1 734 | −924 | −77 |
| EBITDA | 1 122 | 889 | 869 | 82 | 177 | −35 | 819 | 721 | 1 117 | 998 | −453 | 542 |
| Depreciation & amort. | −435 | −556 | −610 | −627 | −438 | −309 | −333 | −464 | −473 | −434 | −392 | −181 |
| EBIT | 687 | 333 | 259 | −544 | −260 | −345 | 486 | 258 | 644 | 564 | −846 | 361 |
| Net financials | −309 | −254 | −301 | −299 | −282 | −239 | −227 | −277 | −278 | −236 | −288 | −377 |
| Profit before tax | 378 | 79 | −42 | −843 | −542 | −584 | 259 | −20 | 367 | 327 | −1 134 | −15 |
| Tax | 97 | 21 | −19 | −99 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 281 | 58 | −23 | −744 | −542 | −584 | 259 | −20 | 367 | 327 | −1 134 | −15 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 440 | 5 666 | 6 646 | 6 744 | 5 376 | 4 397 | 5 376 | 7 012 | 5 820 | 4 563 | 3 727 | 550 |
| Equity | 357 | 415 | 393 | −352 | 107 | −477 | 381 | 362 | 728 | 1 056 | −78 | −93 |
| Long-term debt | 4 297 | 4 299 | 5 194 | 5 443 | 4 213 | 2 938 | 4 069 | 4 501 | 3 678 | 2 200 | 2 083 | 0 |
| Short-term debt | 786 | 952 | 1 060 | 1 653 | 1 056 | 1 937 | 926 | 2 149 | 1 414 | 1 307 | 1 722 | 643 |
| Total debt | 5 082 | 5 251 | 6 253 | 7 096 | 5 269 | 4 875 | 4 995 | 6 651 | 5 092 | 3 507 | 3 805 | 643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hogstad | Deputy Member | 0 companies |
| Vidar Fiskvik | Chairman | 0 companies |