| Revenue | NOK 13,7M | -13% |
| EBITDA | NOK -432K | -136% |
| Net profit | NOK -396K | -146% |
| Total assets | NOK 3,7M | -27% |
| Equity | NOK 761K | -55% |
| Employees | 12 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 13 408 | 12 458 | 9 836 | 11 958 | 11 663 | 10 636 | 9 369 | 9 152 | 11 030 | 11 578 | 11 982 | 13 709 | 16 636 | 16 254 | 16 182 | 15 688 | 13 723 |
| Staff expenses | −0 | −5 656 | −4 297 | −4 547 | −4 729 | −4 674 | −4 644 | −4 349 | −4 330 | −4 491 | −5 372 | −5 482 | −6 295 | −6 918 | −6 772 | −6 845 | −7 241 | −7 302 |
| EBITDA | 0 | 82 | 607 | 175 | 376 | 877 | 430 | 51 | 666 | 1 263 | 1 422 | 1 415 | 1 757 | 3 099 | 2 796 | 2 842 | 1 193 | −432 |
| Depreciation & amort. | −0 | −67 | −77 | −85 | −89 | −44 | −71 | −120 | −121 | −110 | −123 | −111 | −104 | −104 | −106 | −95 | −68 | −62 |
| EBIT | 0 | 14 | 530 | 90 | 287 | 833 | 359 | −70 | 544 | 1 153 | 1 299 | 1 304 | 1 653 | 2 995 | 2 689 | 2 748 | 1 125 | −495 |
| Net financials | 0 | −328 | −237 | −94 | −114 | −61 | −38 | −40 | −32 | −17 | −22 | −21 | −18 | −18 | −15 | −13 | −16 | −13 |
| Profit before tax | 0 | −314 | 293 | −4 | 173 | 772 | 321 | −109 | 512 | 1 135 | 1 277 | 1 283 | 1 634 | 2 978 | 2 674 | 2 735 | 1 108 | −507 |
| Tax | −0 | −0 | 55 | 10 | 38 | 218 | 92 | −29 | 141 | 285 | 310 | 297 | 360 | 655 | 589 | 602 | 244 | −112 |
| Net profit | 0 | −314 | 237 | −14 | 135 | 554 | 230 | −81 | 372 | 850 | 967 | 986 | 1 274 | 2 322 | 2 085 | 2 133 | 865 | −396 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 6 980 | 3 625 | 3 286 | 4 033 | 4 147 | 3 693 | 3 089 | 3 702 | 4 539 | 5 365 | 5 285 | 5 257 | 6 554 | 6 359 | 6 149 | 5 073 | 3 681 |
| Equity | — | 393 | 640 | 626 | 761 | 1 064 | 1 144 | 1 063 | 1 260 | 1 510 | 1 777 | 2 763 | 2 138 | 1 080 | 1 094 | 1 155 | 1 675 | 761 |
| Long-term debt | 0 | 2 002 | 1 320 | 1 163 | 1 000 | 527 | 634 | 479 | 330 | 210 | 309 | 176 | 131 | 84 | 34 | 0 | 0 | 0 |
| Short-term debt | 0 | 4 585 | 1 666 | 1 497 | 2 272 | 2 556 | 1 915 | 1 547 | 2 111 | 2 819 | 3 279 | 2 346 | 2 989 | 5 391 | 5 231 | 4 994 | 3 399 | 2 920 |
| Total debt | 0 | 6 587 | 2 985 | 2 660 | 3 272 | 3 083 | 2 549 | 2 025 | 2 441 | 3 029 | 3 588 | 2 522 | 3 120 | 5 474 | 5 265 | 4 994 | 3 399 | 2 920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Svein Arne Hanssen | Chief Executive Officer | 0 companies |
| Bjørn Cato Brynildsen | Chairman | 0 companies |
| Robert Eriksen | Board of Directors | 0 companies |