| Revenue | NOK 0 | — |
| EBITDA | NOK -98K | +94% |
| Net profit | NOK -98K | +94% |
| Total assets | NOK 125K | -74% |
| Equity | NOK -6,1M | -2% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 025 | 17 861 | 18 660 | 16 512 | 16 561 | 14 034 | 16 675 | 19 697 | 13 485 | 22 327 | 7 108 | 10 042 | 13 996 | 519 | 0 |
| Staff expenses | −4 637 | −4 244 | −4 694 | −4 973 | −4 875 | −4 989 | −4 936 | −4 950 | −4 901 | −4 641 | −3 893 | −3 305 | −3 526 | −576 | −0 |
| EBITDA | 1 304 | 103 | 234 | −560 | −1 030 | −1 124 | −249 | 221 | −1 669 | −878 | −2 516 | −792 | −1 848 | −1 548 | −98 |
| Depreciation & amort. | −41 | −33 | −31 | −25 | −20 | −55 | −40 | −29 | −67 | −4 | −14 | −0 | −0 | −0 | −0 |
| EBIT | 1 263 | 70 | 204 | −585 | −1 049 | −1 179 | −288 | 192 | −1 736 | −882 | −2 530 | −792 | −1 848 | −1 548 | −98 |
| Net financials | −20 | −39 | 0 | 0 | 0 | 0 | 0 | 0 | −86 | −118 | −12 | −12 | −10 | −4 | 0 |
| Profit before tax | 1 243 | 30 | 186 | −616 | −1 103 | −1 240 | −359 | 113 | −1 822 | −1 000 | −2 542 | −804 | −1 858 | −1 552 | −98 |
| Tax | 348 | 9 | 50 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 895 | 22 | 135 | −616 | −1 103 | −1 240 | −359 | 113 | −1 822 | −1 000 | −2 542 | −804 | −1 858 | −1 552 | −98 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 779 | 11 218 | 10 697 | 10 334 | 9 547 | 8 713 | 8 339 | 8 086 | 6 498 | 6 546 | 4 770 | 6 243 | 3 398 | 477 | 125 |
| Equity | 6 629 | 6 651 | 6 536 | 6 170 | 5 067 | 3 827 | 3 468 | 3 582 | 1 760 | 760 | −1 783 | −2 587 | −4 445 | −5 997 | −6 094 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 000 | 3 000 | 3 900 | 4 150 | 4 150 | 4 150 | 4 150 |
| Short-term debt | 4 545 | 3 067 | 2 661 | 2 664 | 2 980 | 3 386 | 3 371 | 3 004 | 2 738 | 2 787 | 2 653 | 4 680 | 3 693 | 2 323 | 2 070 |
| Total debt | 6 150 | 4 567 | 4 161 | 4 164 | 4 480 | 4 886 | 4 871 | 4 504 | 4 738 | 5 787 | 6 553 | 8 830 | 7 843 | 6 473 | 6 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Westerheim Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Trude Petersen | Deputy Member | 0 companies |
| Stein Oscar Westerheim | Chairman | 0 companies |