| Revenue | NOK 535K | -88% |
| EBITDA | NOK 75K | +288% |
| Net profit | NOK -88K | +59% |
| Total assets | NOK 1,5M | +19% |
| Equity | NOK -1,1M | -9% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 989 | 16 476 | 17 722 | 18 030 | 16 953 | 16 367 | 16 313 | 16 156 | 15 467 | 17 922 | 19 545 | 19 410 | 17 381 | 4 601 | 535 |
| Staff expenses | −1 636 | −1 506 | −1 542 | −1 531 | −1 966 | −1 601 | −1 673 | −1 656 | −1 594 | −1 603 | −1 778 | −1 996 | −1 663 | −1 167 | 2 |
| EBITDA | −269 | 133 | 177 | 385 | −147 | 10 | −51 | 100 | 222 | −436 | 96 | −481 | 23 | −40 | 75 |
| Depreciation & amort. | −92 | −96 | −99 | −93 | −90 | −79 | −80 | −80 | −74 | −87 | −113 | −110 | −114 | −116 | −117 |
| EBIT | −361 | 37 | 78 | 291 | −237 | −69 | −131 | 19 | 147 | −523 | −17 | −591 | −91 | −156 | −42 |
| Net financials | −65 | −71 | −69 | −72 | −71 | −68 | −66 | −63 | −46 | −45 | −43 | −52 | −58 | −60 | −46 |
| Profit before tax | −427 | −34 | 8 | 220 | −308 | −137 | −197 | −44 | 102 | −568 | −60 | −642 | −149 | −216 | −88 |
| Tax | 185 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −158 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −612 | −34 | 8 | 220 | −308 | −137 | −197 | −44 | 735 | −568 | −60 | −642 | −149 | −216 | −88 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 617 | 2 918 | 2 843 | 2 343 | 2 778 | 2 461 | 2 191 | 2 106 | 2 674 | 2 984 | 2 799 | 2 255 | 1 796 | 1 280 | 1 518 |
| Equity | 402 | 369 | 377 | 597 | 289 | 151 | −46 | −90 | 646 | 78 | 18 | −625 | −773 | −989 | −1 077 |
| Long-term debt | 979 | 1 268 | 1 203 | 1 138 | 1 073 | 1 008 | 943 | 878 | 813 | 1 648 | 1 483 | 1 820 | 1 664 | 1 489 | 1 315 |
| Short-term debt | 1 236 | 1 281 | 1 263 | 609 | 1 417 | 1 302 | 1 295 | 1 318 | 1 216 | 1 259 | 1 299 | 1 060 | 905 | 780 | 1 280 |
| Total debt | 2 215 | 2 549 | 2 466 | 1 746 | 2 489 | 2 309 | 2 237 | 2 196 | 2 028 | 2 907 | 2 781 | 2 880 | 2 569 | 2 269 | 2 595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MK Deputy Member | Deputy Member | 2019 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frode Skjevik Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Skjevik | Chief Executive Officer | 0 companies |
| Marthe Kolstad | Deputy Member | 0 companies |
| Mari Langørgen | Chief Executive Officer | 0 companies |
| Geir Ove Kolstad | Board of Directors | 0 companies |
| Christina Pettersen Skjevik | Board of Directors | 0 companies |
| Jon Martin Buvarp | Chairman | 0 companies |