| Revenue | NOK 3,9M | +5% |
| EBITDA | NOK -150K | +56% |
| Net profit | NOK 1,8M | +229% |
| Total assets | NOK 15,1M | +10% |
| Equity | NOK 12,5M | +6% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 944 | 3 081 | 3 271 | 3 164 | 2 713 | 2 712 | 2 702 | 2 700 | 2 700 | 2 940 | 2 942 | 3 304 | 3 410 | 3 421 | 3 480 | 3 768 | 3 768 | 3 944 |
| Staff expenses | −0 | −1 809 | −1 774 | −1 858 | −2 273 | −2 300 | −2 252 | −2 274 | −2 258 | −2 351 | −2 533 | −2 569 | −2 633 | −2 769 | −2 949 | −2 935 | −3 191 | −3 382 | −3 408 |
| EBITDA | 0 | −323 | −88 | −23 | −79 | −12 | −36 | −14 | −55 | −143 | −8 | −90 | 187 | 74 | −202 | −170 | −121 | −339 | −150 |
| Depreciation & amort. | −0 | −23 | −20 | −13 | −12 | −8 | −7 | −0 | −0 | −0 | −65 | −99 | −108 | −107 | −86 | −13 | −0 | −0 | −0 |
| EBIT | 0 | −346 | −108 | −36 | −91 | −20 | −43 | −14 | −55 | −143 | −74 | −189 | 79 | −33 | −289 | −183 | −121 | −339 | −150 |
| Net financials | 0 | −139 | −2 191 | −67 | −2 653 | −149 | 8 968 | 454 | 571 | 720 | 649 | 1 040 | 1 103 | 748 | 703 | 2 006 | 1 393 | 883 | 1 916 |
| Profit before tax | 0 | −485 | −2 299 | −102 | −2 744 | −169 | 8 925 | 441 | 517 | 577 | 575 | 851 | 1 182 | 715 | 414 | 1 824 | 1 271 | 544 | 1 766 |
| Tax | −0 | −136 | −84 | −29 | −35 | 85 | 336 | 16 | 12 | −15 | 71 | −4 | 30 | 3 | 13 | −38 | 53 | 10 | 8 |
| Net profit | 0 | −349 | −2 215 | −74 | −2 710 | −254 | 8 589 | 425 | 505 | 592 | 504 | 855 | 1 152 | 712 | 401 | 1 861 | 1 218 | 534 | 1 757 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 11 557 | 8 601 | 8 487 | 5 443 | 5 664 | 16 652 | 13 163 | 13 340 | 13 458 | 13 828 | 14 198 | 14 507 | 14 594 | 13 589 | 14 649 | 14 447 | 13 764 | 15 099 |
| Equity | — | 5 456 | 3 241 | 3 167 | 457 | 204 | 11 685 | 11 111 | 11 616 | 11 797 | 11 799 | 12 106 | 11 759 | 11 221 | 10 921 | 11 783 | 12 001 | 11 735 | 12 493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 054 | 1 086 | 1 108 | 1 427 | 1 380 | 1 333 | 1 287 | 1 240 | 1 247 | 772 | 438 | 804 |
| Short-term debt | 0 | 6 100 | 5 360 | 5 320 | 4 986 | 5 460 | 4 967 | 998 | 638 | 553 | 602 | 712 | 1 415 | 2 087 | 1 428 | 1 619 | 1 674 | 1 591 | 1 803 |
| Total debt | 0 | 6 100 | 5 360 | 5 320 | 4 986 | 5 460 | 4 967 | 2 052 | 1 724 | 1 661 | 2 030 | 2 092 | 2 748 | 3 374 | 2 668 | 2 866 | 2 446 | 2 029 | 2 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 3.5% | 3.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Helge Raae Olsen | Deputy Member | 0 companies |
| Øystein Hamstad | Chairman | 0 companies |