| Revenue | NOK 173M | +3% |
| EBITDA | NOK 12,2M | -16% |
| Net profit | NOK 8M | -13% |
| Total assets | NOK 88,2M | +8% |
| Equity | NOK 29,7M | +18% |
| Employees | 22 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 719 | 79 848 | 88 053 | 82 980 | 82 997 | 94 513 | 103 715 | 108 116 | 104 895 | 106 983 | 120 434 | 112 906 | 102 074 | 146 908 | 167 252 | 172 988 |
| Staff expenses | −8 928 | −9 320 | −10 488 | −11 508 | −11 680 | −13 309 | −13 083 | −13 068 | −13 262 | −14 505 | −15 813 | −14 611 | −14 666 | −0 | −18 880 | −21 280 |
| EBITDA | 5 511 | 6 040 | 5 441 | 3 327 | −1 573 | 1 578 | 4 348 | 5 271 | 5 128 | 4 703 | 10 649 | 7 685 | 7 211 | 15 635 | 14 568 | 12 199 |
| Depreciation & amort. | −237 | −233 | −160 | −226 | −474 | −531 | −534 | −518 | −389 | −265 | −281 | −133 | −102 | −239 | −424 | −607 |
| EBIT | 5 274 | 5 807 | 5 281 | 3 101 | −2 046 | 1 047 | 3 814 | 4 753 | 4 739 | 4 438 | 10 368 | 7 552 | 7 109 | 15 396 | 14 144 | 11 592 |
| Net financials | 781 | 997 | 1 239 | 670 | −44 | 2 | −33 | −3 487 | −1 955 | 71 | −877 | 493 | −1 044 | 199 | −2 319 | −1 348 |
| Profit before tax | 6 055 | 6 804 | 6 520 | 3 771 | −2 090 | 1 049 | 3 781 | 1 266 | 2 785 | 4 509 | 9 491 | 8 045 | 6 066 | 15 595 | 11 825 | 10 244 |
| Tax | 1 644 | 1 809 | 1 700 | 904 | −675 | −22 | 665 | 949 | 876 | 745 | 2 046 | 1 532 | 1 334 | −0 | 2 613 | 2 259 |
| Net profit | 4 411 | 4 995 | 4 820 | 2 867 | −1 415 | 1 071 | 3 116 | 317 | 1 908 | 3 764 | 7 445 | 6 513 | 4 731 | 12 262 | 9 212 | 7 984 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34 800 | 36 707 | 46 700 | 45 031 | 46 524 | 52 299 | 57 643 | 59 131 | 53 818 | 59 439 | 72 933 | 60 794 | 64 050 | 77 888 | 82 068 | 88 241 |
| Equity | 15 746 | 17 410 | 18 997 | 19 954 | 18 539 | 19 610 | 22 726 | 23 042 | 24 950 | 28 102 | 33 283 | 28 112 | 28 106 | 32 352 | 25 222 | 29 740 |
| Long-term debt | 2 811 | 1 986 | 4 503 | 3 796 | 4 637 | 5 553 | 3 717 | 1 877 | 804 | 236 | 205 | 0 | 2 833 | 0 | 8 352 | 8 886 |
| Short-term debt | 13 680 | 15 009 | 21 306 | 19 107 | 21 339 | 24 522 | 28 640 | 32 122 | 26 461 | 29 855 | 38 365 | 31 771 | 32 071 | 45 101 | 48 246 | 49 326 |
| Total debt | 16 491 | 16 995 | 25 809 | 22 903 | 25 975 | 30 075 | 32 357 | 33 999 | 27 265 | 30 090 | 38 570 | 31 771 | 34 904 | 45 101 | 56 598 | 58 213 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zelow Invest As | Company | 18.0% | 18.0% | 2024 |
Ekeskjær As | Company | 15.9% | 15.9% | 2024 |
| Individual | 7.3% | 7.3% | 2024 | |
| Individual | 6.1% | 6.1% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 4.9% | 4.9% | 2024 | |
| Individual | 3.9% | 3.9% | 2024 | |
| Individual | 3.8% | 3.8% | 2024 | |
| Individual | 3.7% | 3.7% | 2024 | |
| Individual | 3.1% | 3.1% | 2024 | |
| Individual | 2.3% | 2.3% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
Rest Invest As | Company | 1.8% | 1.8% | 2024 |
| Individual | 1.8% | 1.8% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.6% | 1.6% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 | |
| Individual | 1.5% | 1.5% | 2024 | |
Erik Ryder | Company | 1.5% | 1.5% | 2022 |
| Individual | 1.5% | 1.5% | 2024 | |
Erik Ryder | Company | 1.5% | 1.5% | 2024 |
| Individual | 1.2% | 1.2% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 | |
| Individual | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|