| Revenue | NOK 19,8M | +37% |
| EBITDA | NOK 2,5M | +748% |
| Net profit | NOK 1,4M | +212% |
| Total assets | NOK 14,8M | +11% |
| Equity | NOK 11,3M | +11% |
| Employees | 17 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 845 | 14 186 | 13 142 | 9 329 | 11 247 | 10 270 | 11 393 | 11 811 | 13 133 | 9 801 | 16 827 | 13 468 | 10 984 | 12 770 | 14 016 | 14 479 | 19 781 |
| Staff expenses | −5 869 | −5 735 | −6 011 | −6 161 | −6 948 | −6 175 | −6 260 | −6 109 | −8 243 | −6 713 | −7 533 | −7 435 | −6 715 | −8 195 | −9 324 | −9 516 | −11 780 |
| EBITDA | 2 340 | 3 681 | 3 712 | 850 | 1 364 | 1 293 | 2 011 | 1 722 | 34 | 615 | 4 075 | 1 400 | 1 645 | −546 | 614 | −385 | 2 492 |
| Depreciation & amort. | −186 | −345 | −417 | −594 | −1 005 | −1 066 | −869 | −836 | −658 | −380 | −282 | −249 | −306 | −452 | −348 | −291 | −365 |
| EBIT | 2 154 | 3 335 | 3 296 | 256 | 359 | 226 | 1 142 | 887 | −624 | 235 | 3 793 | 1 151 | 1 339 | −998 | 266 | −676 | 2 127 |
| Net financials | 252 | 124 | 184 | 323 | 159 | 167 | 172 | 96 | 41 | −12 | 27 | 31 | 79 | 128 | 121 | −698 | −259 |
| Profit before tax | 2 406 | 3 460 | 3 480 | 580 | 518 | 393 | 1 314 | 982 | −583 | 223 | 3 821 | 1 183 | 1 417 | −870 | 387 | −1 373 | 1 868 |
| Tax | 698 | 980 | 988 | 164 | 152 | 110 | 218 | 202 | −197 | 14 | 890 | 265 | 325 | −186 | 93 | −132 | 483 |
| Net profit | 1 708 | 2 479 | 2 492 | 416 | 366 | 283 | 1 096 | 780 | −386 | 209 | 2 931 | 918 | 1 093 | −684 | 294 | −1 241 | 1 385 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 384 | 13 040 | 14 209 | 13 712 | 13 786 | 14 122 | 14 671 | 15 087 | 13 839 | 12 737 | 17 147 | 15 953 | 16 111 | 14 186 | 14 786 | 13 302 | 14 806 |
| Equity | 6 787 | 8 716 | 10 608 | 10 725 | 10 590 | 10 573 | 11 020 | 11 537 | 10 851 | 10 719 | 13 350 | 12 768 | 13 561 | 11 727 | 11 721 | 10 179 | 11 264 |
| Long-term debt | 0 | 0 | 0 | 0 | 314 | 191 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 262 | 4 047 | 3 475 | 2 742 | 2 882 | 2 278 | 2 768 | 3 010 | 2 718 | 2 018 | 3 797 | 3 186 | 2 551 | 2 459 | 3 065 | 3 123 | 3 541 |
| Total debt | 3 598 | 4 324 | 3 601 | 2 988 | 3 196 | 2 469 | 2 841 | 3 010 | 2 718 | 2 018 | 3 797 | 3 186 | 2 551 | 2 459 | 3 065 | 3 123 | 3 541 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 | |
| Individual | 3.0% | 3.0% | 2022 | |
| Individual | 2.4% | 2.4% | 2022 | |
| Individual | 1.7% | 1.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Stormyr | Board of Directors | 0 companies |
| Hanne Engmo Mikalsen | Board of Directors | 0 companies |
| Per Øyvind Mohus | Board of Directors | 0 companies |
| Erik Sommerli | Board of Directors | 0 companies |
| Paul Martin Larsen | Chairman | 0 companies |