| Revenue | NOK 10,3M | +44% |
| EBITDA | NOK 7,7M | +676% |
| Net profit | NOK -3,4M | +74% |
| Total assets | NOK 42,3M | -4% |
| Equity | NOK -22,1M | -18% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 345 | 14 868 | 14 083 | 14 769 | 8 435 | 5 443 | 4 589 | 5 755 | 7 151 | 10 311 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 14 898 | 10 633 | 9 920 | 9 319 | 4 092 | 2 764 | −1 302 | 1 024 | 988 | 7 662 |
| Depreciation & amort. | −2 234 | −2 308 | −2 382 | −2 827 | −2 626 | −3 374 | −4 128 | −6 858 | −7 326 | −6 797 |
| EBIT | 12 664 | 8 324 | 7 539 | 6 492 | 1 466 | −610 | −5 431 | −5 835 | −6 338 | 865 |
| Net financials | −222 | −15 | −0 | 8 | −220 | −949 | −1 190 | −1 946 | −3 842 | −4 277 |
| Profit before tax | 12 442 | 8 309 | 7 538 | 6 501 | 1 247 | −1 559 | −6 621 | −7 781 | −10 180 | −3 412 |
| Tax | 3 405 | 2 117 | 1 859 | 1 559 | 64 | −343 | −1 455 | 656 | 2 935 | −0 |
| Net profit | 9 037 | 6 193 | 5 679 | 4 941 | 1 182 | −1 216 | −5 166 | −8 436 | −13 115 | −3 412 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29 703 | 28 608 | 30 329 | 34 433 | 21 304 | 53 866 | 47 995 | 47 922 | 44 013 | 42 299 |
| Equity | 17 880 | 21 218 | 24 252 | 26 366 | 9 266 | 8 050 | 2 883 | −5 553 | −18 668 | −22 080 |
| Long-term debt | 327 | 337 | 0 | 0 | 8 831 | 43 125 | 41 625 | 50 375 | 60 375 | 60 375 |
| Short-term debt | 11 496 | 7 054 | 6 077 | 8 067 | 3 208 | 2 691 | 3 486 | 3 100 | 2 306 | 4 005 |
| Total debt | 11 823 | 7 391 | 6 077 | 8 067 | 12 038 | 45 816 | 45 111 | 53 475 | 62 680 | 64 380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Contact Person | Contact Person | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kombieiendom Østlandet As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Fossum | Contact Person | 0 companies |
| Oddbjørn Lende | Board of Directors | 0 companies |
| Roar Mortensen | Board of Directors | 0 companies |
| Kristin Mortensen | Board of Directors | 0 companies |
| Leif Oddvin Jensen | Board of Directors | 0 companies |
| Morten Haugen | Board of Directors | 0 companies |
| Paul Dehli Navestad | Board of Directors | 0 companies |
| Christian Alexander Horneman Wist | Chairman | 0 companies |