| Revenue | NOK 14K | -100% |
| EBITDA | NOK 21M | +455% |
| Net profit | NOK 11,3M | +1158% |
| Total assets | NOK 136M | -9% |
| Equity | NOK 73,7M | +17% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 30 390 | 41 300 | 0 | 91 | 0 | 19 500 | 10 058 | 0 | 58 798 | 4 314 | 0 | 114 | 1 702 | 212 197 | 3 233 | 14 |
| Staff expenses | −1 163 | −4 496 | −2 782 | −803 | −552 | −856 | 55 | −59 | −4 | −16 | −15 | −0 | −61 | −9 | −29 | −35 | −1 346 |
| EBITDA | −2 214 | 5 671 | 9 589 | −1 260 | −1 362 | −1 185 | 1 552 | 2 584 | 474 | 50 269 | 3 215 | −618 | −280 | 1 116 | 42 925 | 3 784 | 20 988 |
| Depreciation & amort. | −111 | −145 | −344 | −204 | −202 | −202 | −138 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 325 | 5 526 | 9 245 | −1 464 | −1 564 | −1 387 | 1 414 | 2 584 | 474 | 50 269 | 3 215 | −618 | −280 | 1 116 | 42 925 | 3 784 | 20 988 |
| Net financials | −891 | 141 | 324 | −210 | 64 | −388 | −678 | −382 | −373 | −2 437 | −142 | −21 | −2 383 | −5 268 | −5 686 | −2 457 | −5 664 |
| Profit before tax | −3 216 | 5 668 | 9 569 | −1 674 | −1 500 | −1 774 | 736 | 2 202 | 101 | 47 832 | 3 074 | −639 | −2 663 | −4 153 | 37 239 | 1 327 | 15 323 |
| Tax | −648 | 1 334 | 2 550 | −249 | −387 | −492 | 78 | 510 | 80 | 11 038 | 356 | −140 | −582 | −916 | 8 192 | 432 | 4 064 |
| Net profit | −2 568 | 4 334 | 7 019 | −1 425 | −1 112 | −1 282 | 658 | 1 692 | 21 | 36 793 | 2 718 | −500 | −2 080 | −3 237 | 29 046 | 895 | 11 260 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 538 | 38 376 | 50 944 | 42 352 | 32 323 | 40 416 | 38 681 | 33 625 | 57 100 | 140 178 | 68 344 | 65 381 | 155 050 | 214 780 | 160 856 | 149 063 | 135 970 |
| Equity | 14 001 | 18 935 | 24 953 | 22 762 | 21 649 | 20 367 | 20 645 | 22 837 | 22 858 | 59 651 | 46 814 | 46 315 | 43 303 | 39 066 | 62 489 | 63 126 | 73 674 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 360 | 11 635 | 8 381 | 1 454 | 25 632 | 58 196 | 7 863 | 9 123 | 92 701 | 94 135 | 50 166 | 51 727 | 51 020 |
| Short-term debt | 7 481 | 11 972 | 9 243 | 9 426 | 8 314 | 8 415 | 9 655 | 9 334 | 8 610 | 22 331 | 13 667 | 9 943 | 19 046 | 81 579 | 48 201 | 34 210 | 11 276 |
| Total debt | 10 537 | 19 441 | 25 990 | 19 591 | 10 674 | 20 049 | 18 036 | 10 788 | 34 242 | 80 527 | 21 530 | 19 066 | 111 747 | 175 714 | 98 367 | 85 937 | 62 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
CR Deputy Member | Deputy Member | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.0% | 33.0% | 2022 | |
| Individual | 17.1% | 17.1% | 2022 | |
| Individual | 17.1% | 17.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Cathrine Badendyck | Chief Executive Officer | 0 companies |
| Carl Richard Badendyck | Deputy Member | 0 companies |