| Revenue | NOK 5,3M | -16% |
| EBITDA | NOK 441K | +306% |
| Net profit | NOK 185K | +138% |
| Total assets | NOK 5,3M | -24% |
| Equity | NOK 3M | +7% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 164 | 12 846 | 8 320 | 11 531 | 18 842 | 22 262 | 8 994 | 8 353 | 11 745 | 8 788 | 17 086 | 10 872 | 7 077 | 7 887 | 5 605 | 6 311 | 5 307 |
| Staff expenses | −2 933 | −3 038 | −2 853 | −3 702 | −3 379 | −3 765 | −3 410 | −2 966 | −4 383 | −3 961 | −3 978 | −4 026 | −3 781 | −3 436 | −3 413 | −3 247 | −2 052 |
| EBITDA | −129 | 295 | 350 | −607 | 4 195 | −588 | −1 801 | 330 | −186 | −177 | 1 070 | −935 | −654 | 1 727 | −973 | −214 | 441 |
| Depreciation & amort. | −217 | −221 | −255 | −278 | −211 | −354 | −391 | −307 | −314 | −335 | −358 | −355 | −364 | −282 | −280 | −267 | −88 |
| EBIT | −346 | 74 | 95 | −885 | 3 985 | −942 | −2 192 | 22 | −500 | −512 | 712 | −1 290 | −1 018 | 1 445 | −1 252 | −481 | 353 |
| Net financials | −12 | −54 | −22 | −37 | −97 | −74 | −351 | 61 | −156 | −196 | −169 | −168 | −249 | −206 | −116 | −147 | −110 |
| Profit before tax | −358 | 20 | 73 | −922 | 3 887 | −1 016 | −2 543 | 84 | −656 | −708 | 542 | −1 458 | −1 266 | 1 239 | −1 368 | −627 | 243 |
| Tax | −98 | 7 | 25 | −254 | 1 090 | −281 | −681 | 71 | −148 | −155 | 139 | −317 | −282 | 273 | −301 | −138 | 57 |
| Net profit | −260 | 13 | 48 | −668 | 2 797 | −735 | −1 862 | 13 | −508 | −553 | 403 | −1 141 | −984 | 967 | −1 067 | −489 | 185 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 503 | 4 969 | 4 217 | 4 488 | 8 278 | 7 337 | 10 010 | 7 570 | 6 958 | 7 567 | 7 663 | 7 063 | 7 464 | 8 222 | 8 034 | 6 907 | 5 271 |
| Equity | 1 625 | 1 638 | 1 686 | 1 450 | 2 663 | 1 928 | 1 234 | 1 827 | 1 693 | 1 750 | 2 153 | 2 360 | 1 489 | 2 587 | 3 260 | 2 770 | 2 956 |
| Long-term debt | −147 | 180 | 100 | 34 | 1 077 | 2 133 | 5 112 | 3 582 | 3 358 | 3 006 | 2 543 | 2 910 | 3 046 | 3 881 | 2 776 | 1 558 | 1 062 |
| Short-term debt | 1 472 | 3 151 | 2 431 | 3 004 | 4 538 | 3 276 | 3 664 | 2 161 | 1 907 | 2 811 | 2 966 | 1 793 | 2 929 | 1 754 | 1 998 | 2 578 | 1 253 |
| Total debt | 1 732 | 3 331 | 2 531 | 3 038 | 5 615 | 5 409 | 8 776 | 5 743 | 5 264 | 5 817 | 5 509 | 4 703 | 5 975 | 5 635 | 4 775 | 4 137 | 2 315 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØH Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nor-A. As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Hansen | Deputy Member | 0 companies |
| Bjørn Roald Hansen | Chairman | 0 companies |