| Revenue | NOK 1,9M | +65% |
| EBITDA | NOK 401K | -29% |
| Net profit | NOK -715K | -146% |
| Total assets | NOK 12,7M | +0% |
| Equity | NOK 1,5M | -3% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 808 | 839 | 838 | 846 | 851 | 984 | 1 023 | 1 059 | 997 | 1 021 | 1 037 | 1 045 | 1 098 | 1 169 | 1 926 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 693 | 794 | 610 | 725 | 761 | 896 | 923 | 867 | 832 | 749 | 919 | 909 | −1 324 | 568 | 401 |
| Depreciation & amort. | −171 | −171 | −171 | −171 | −171 | −171 | −171 | −150 | −162 | −162 | −162 | −162 | −162 | −260 | −600 |
| EBIT | 521 | 623 | 439 | 554 | 590 | 725 | 752 | 717 | 670 | 588 | 757 | 747 | −1 486 | 308 | −199 |
| Net financials | −77 | −42 | −33 | −28 | −9 | −5 | −2 | 4 | −19 | −133 | −152 | −124 | −206 | −680 | −720 |
| Profit before tax | 444 | 581 | 406 | 527 | 581 | 721 | 750 | 722 | 651 | 455 | 606 | 623 | −1 692 | −372 | −919 |
| Tax | 124 | 163 | 114 | 151 | 157 | 204 | 193 | 179 | 156 | 104 | 133 | 137 | −372 | −81 | −203 |
| Net profit | 320 | 419 | 292 | 375 | 424 | 517 | 557 | 543 | 495 | 350 | 472 | 486 | −1 320 | −291 | −715 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 794 | 4 306 | 3 944 | 4 020 | 3 780 | 3 602 | 5 934 | 4 186 | 3 285 | 7 773 | 7 476 | 7 329 | 11 204 | 12 762 | 12 733 |
| Equity | 1 147 | 1 148 | 1 138 | 1 117 | 1 091 | 1 048 | 3 448 | 419 | 329 | 679 | 839 | 779 | 1 661 | 1 592 | 1 547 |
| Long-term debt | 0 | 0 | 1 045 | 784 | 523 | 261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 078 | 1 852 | 1 760 | 2 120 | 2 167 | 2 293 | 2 487 | 3 767 | 2 957 | 7 094 | 6 637 | 6 550 | 9 543 | 11 170 | 11 186 |
| Total debt | 3 646 | 3 158 | 2 805 | 2 904 | 2 690 | 2 554 | 2 487 | 3 767 | 2 957 | 7 094 | 6 637 | 6 550 | 9 543 | 11 170 | 11 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bauda As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Ståle Andersen | Deputy Member | 0 companies |
| Henrik Baumann | Chairman | 0 companies |