| Revenue | NOK 19,7M | +13% |
| EBITDA | NOK -179K | +83% |
| Net profit | NOK -446K | +60% |
| Total assets | NOK 5,4M | -14% |
| Equity | NOK 606K | -42% |
| Employees | 13 | — |
| Item | 2008 | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 408 | 5 180 | 8 468 | 13 810 | 13 773 | 12 684 | 8 757 | 10 369 | 14 602 | 12 896 | 12 711 | 22 479 | 27 033 | 17 452 | 19 741 |
| Staff expenses | −1 818 | −1 473 | −1 836 | −2 729 | −3 114 | −3 565 | −2 932 | −3 575 | −3 682 | −4 392 | −4 707 | −5 004 | −6 612 | −6 995 | −7 080 |
| EBITDA | 12 | −306 | 229 | 704 | −152 | 795 | −103 | −289 | 1 145 | −73 | −415 | 988 | 1 265 | −1 028 | −179 |
| Depreciation & amort. | −33 | −29 | −48 | −66 | −109 | −109 | −87 | −124 | −119 | −142 | −201 | −231 | −161 | −185 | −199 |
| EBIT | −21 | −335 | 181 | 639 | −261 | 687 | −191 | −413 | 1 027 | −215 | −617 | 757 | 1 104 | −1 213 | −378 |
| Net financials | −81 | 14 | −48 | −126 | −105 | −42 | −1 | −123 | −135 | −104 | −86 | −97 | −157 | −214 | −192 |
| Profit before tax | −102 | −321 | 133 | 513 | −366 | 644 | −191 | −536 | 891 | −319 | −703 | 659 | 947 | −1 427 | −570 |
| Tax | −25 | −89 | 38 | 145 | −87 | 189 | −43 | −119 | 206 | −70 | −155 | 151 | 218 | −308 | −124 |
| Net profit | −76 | −232 | 95 | 368 | −279 | 456 | −149 | −417 | 685 | −249 | −548 | 509 | 730 | −1 119 | −446 |
| Item | 2008 | 2009 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 851 | 5 430 | 9 143 | 6 318 | 6 801 | 4 672 | 3 919 | 5 882 | 6 665 | 6 636 | 12 318 | 13 720 | 8 158 | 6 316 | 5 434 |
| Equity | 523 | 291 | 1 070 | 1 438 | 1 159 | 1 614 | 1 466 | 1 049 | 1 731 | 1 482 | 934 | 1 442 | 2 172 | 1 052 | 606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 377 | 298 | 216 | 131 | 40 |
| Short-term debt | 3 312 | 5 139 | 8 072 | 4 880 | 5 642 | 3 058 | 2 453 | 4 833 | 4 934 | 5 155 | 11 007 | 11 980 | 5 770 | 5 132 | 4 787 |
| Total debt | 3 312 | 5 139 | 8 072 | 4 880 | 5 642 | 3 058 | 2 453 | 4 833 | 4 934 | 5 155 | 11 384 | 12 278 | 5 986 | 5 263 | 4 827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Deputy Member | Deputy Member | 2024 | — | — |
AL Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 12.0% | 12.0% | 2024 | |
| Individual | 12.0% | 12.0% | 2024 | |
| Individual | 12.0% | 12.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 4.0% | 4.0% | 2022 | |
| Individual | 3.0% | 3.0% | 2023 | |
| Individual | 3.0% | 3.0% | 2024 | |
| Individual | 3.0% | 3.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Egil Kvitli | Deputy Member | 0 companies |
| Andrei Lecusanu | Deputy Member | 0 companies |
| Per Olav Kvitli | Chairman | 0 companies |
| Arvid Trontveit | Board of Directors | 0 companies |
| Mette Modal | Board of Directors | 0 companies |