| Revenue | NOK 57,4M | -30% |
| EBITDA | NOK -1,4M | -14% |
| Net profit | NOK -2,8M | +11% |
| Total assets | NOK 16,9M | -36% |
| Equity | NOK 770K | +319% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 257 | 19 042 | 22 427 | 27 441 | 35 273 | 38 648 | 61 987 | 71 206 | 71 706 | 76 464 | 63 052 | 66 861 | 66 856 | 88 191 | 104 037 | 82 355 | 57 402 |
| Staff expenses | −1 319 | −1 645 | −1 814 | −2 126 | −2 629 | −2 524 | −3 191 | −2 732 | −4 208 | −3 027 | −2 922 | −2 807 | −2 876 | −3 822 | −3 746 | −4 916 | −3 689 |
| EBITDA | 403 | 245 | 758 | 1 173 | −1 598 | −4 126 | 403 | 722 | −328 | 691 | 475 | 1 206 | 1 138 | 1 314 | 2 007 | −1 212 | −1 385 |
| Depreciation & amort. | −146 | −152 | −174 | −163 | −54 | −48 | −46 | −120 | −95 | −103 | −85 | −57 | −71 | −95 | −101 | −161 | −166 |
| EBIT | 257 | 93 | 584 | 1 010 | −1 652 | −4 174 | 357 | 602 | −424 | 588 | 390 | 1 148 | 1 067 | 1 220 | 1 906 | −1 373 | −1 551 |
| Net financials | −105 | −157 | −165 | −226 | −449 | −465 | −427 | −372 | −300 | −216 | −226 | −210 | −133 | −62 | −595 | −1 211 | −1 263 |
| Profit before tax | 152 | −64 | 418 | 784 | −2 101 | −4 638 | −70 | 229 | −724 | 372 | 165 | 939 | 933 | 1 158 | 1 311 | −2 584 | −2 814 |
| Tax | 43 | −13 | 118 | 223 | −577 | 648 | −0 | −0 | −0 | −0 | −0 | −1 318 | 205 | 252 | 285 | 576 | −0 |
| Net profit | 109 | −51 | 300 | 561 | −1 524 | −5 287 | −70 | 229 | −724 | 372 | 165 | 2 257 | 728 | 906 | 1 026 | −3 160 | −2 814 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 047 | 2 950 | 3 528 | 7 070 | 8 100 | 4 706 | 4 725 | 4 800 | 4 451 | 4 903 | 8 473 | 12 944 | 15 957 | 16 390 | 27 162 | 26 521 | 16 890 |
| Equity | 148 | −96 | 204 | 765 | −759 | −6 046 | −6 116 | −5 886 | −6 610 | −6 238 | −6 073 | 684 | 1 412 | 2 318 | 3 344 | 184 | 770 |
| Long-term debt | 888 | 0 | 0 | 0 | 4 447 | 4 579 | 2 800 | 1 128 | 2 103 | 1 507 | 1 148 | 814 | 1 391 | 694 | 3 814 | 4 289 | 1 884 |
| Short-term debt | 1 011 | 1 201 | 1 497 | 3 474 | 4 412 | 6 173 | 8 041 | 9 558 | 8 958 | 9 633 | 13 398 | 11 447 | 13 154 | 13 378 | 20 004 | 22 048 | 14 236 |
| Total debt | 1 899 | 3 047 | 3 324 | 6 304 | 8 859 | 10 751 | 10 841 | 10 686 | 11 061 | 11 141 | 14 545 | 12 260 | 14 545 | 14 072 | 23 818 | 26 337 | 16 120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ns Holding As | Company | 94.7% | 94.7% | 2024 |
| Individual | 5.3% | 5.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Shahrivar Sean Armana | Deputy Member | 0 companies |
| Naveed Sultan | Chairman | 0 companies |