| Revenue | NOK 1,6M | +124% |
| EBITDA | NOK 446K | +249% |
| Net profit | NOK 516K | +407% |
| Total assets | NOK 7,6M | +7% |
| Equity | NOK 7,1M | +8% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 833 | 0 | 1 875 | 1 533 | 1 242 | 479 | 492 | 5 197 | 1 151 | 1 402 | 599 | 749 | 1 245 | 1 450 | 702 | 1 574 |
| Staff expenses | −0 | −0 | −416 | −0 | −610 | −672 | −613 | −674 | −472 | −690 | −872 | −865 | −1 057 | −876 | −876 | −882 | −886 | −970 |
| EBITDA | 0 | 0 | 189 | 0 | 925 | 438 | 117 | −483 | −311 | 4 242 | −23 | 121 | −943 | −841 | 245 | 347 | −299 | 446 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 |
| EBIT | 0 | 0 | 189 | 0 | 925 | 438 | 117 | −483 | −311 | 4 242 | −23 | 121 | −943 | −841 | 245 | 347 | −299 | 442 |
| Net financials | 0 | 0 | −92 | 0 | 13 | 13 | 115 | 1 | 36 | −318 | −17 | 1 014 | 318 | 265 | 387 | 2 216 | 139 | 190 |
| Profit before tax | 0 | 0 | 98 | 0 | 938 | 451 | 233 | −482 | −275 | 3 925 | −40 | 1 135 | −624 | −577 | 632 | 2 562 | −160 | 632 |
| Tax | −0 | −0 | 27 | −0 | 264 | 123 | 36 | −130 | −58 | 951 | −35 | −6 | −192 | −181 | 56 | 95 | 8 | 116 |
| Net profit | 0 | 0 | 70 | 0 | 674 | 328 | 197 | −352 | −217 | 2 973 | −5 | 1 140 | −432 | −396 | 576 | 2 467 | −168 | 516 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 2 596 | — | 2 776 | 2 414 | 2 691 | 2 648 | 2 380 | 6 559 | 11 293 | 7 888 | 5 481 | 5 002 | 6 360 | 7 829 | 7 117 | 7 614 |
| Equity | — | — | 474 | — | 1 383 | 1 711 | 1 908 | 1 556 | 1 339 | 4 312 | 4 007 | 5 048 | 4 615 | 4 220 | 4 546 | 7 013 | 6 545 | 7 061 |
| Long-term debt | 0 | 0 | 1 784 | 0 | −68 | 207 | 287 | 708 | 882 | 2 063 | 6 916 | 2 565 | 623 | 442 | 864 | 221 | 169 | 130 |
| Short-term debt | 0 | 0 | 338 | 0 | 1 243 | 428 | 429 | 317 | 91 | 116 | 302 | 207 | 175 | 272 | 882 | 527 | 335 | 354 |
| Total debt | 0 | 0 | 2 122 | 0 | 1 326 | 636 | 715 | 1 024 | 973 | 2 179 | 7 218 | 2 772 | 798 | 714 | 1 746 | 748 | 504 | 484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tonny Wikheim | Deputy Member | 0 companies |
| Kai Tore Fellkjær | Chairman | 0 companies |