| Revenue | NOK 27,6M | +5% |
| EBITDA | NOK -158K | +88% |
| Net profit | NOK -596K | +58% |
| Total assets | NOK 9,3M | -20% |
| Equity | NOK 3,6M | -21% |
| Employees | 6 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 991 | 19 178 | 27 581 | 23 270 | 29 995 | 33 764 | 30 760 | 30 905 | 31 859 | 41 513 | 28 464 | 24 867 | 26 498 | 26 361 | 27 558 |
| Staff expenses | −6 217 | −6 073 | −6 882 | −6 978 | −7 797 | −8 536 | −8 824 | −8 313 | −8 517 | −9 218 | −8 184 | −7 564 | −7 406 | −7 843 | −7 662 |
| EBITDA | 328 | −196 | 2 983 | 724 | 2 537 | 2 157 | 870 | 577 | 692 | 2 418 | 629 | 339 | 68 | −1 277 | −158 |
| Depreciation & amort. | −335 | −0 | −413 | −413 | −418 | −441 | −366 | −371 | −386 | −448 | −390 | −439 | −468 | −679 | −506 |
| EBIT | −8 | −196 | 2 570 | 311 | 2 119 | 1 715 | 505 | 206 | 306 | 1 971 | 239 | −100 | −400 | −1 956 | −664 |
| Net financials | 190 | 200 | 90 | 228 | 254 | 187 | 198 | 228 | 246 | 337 | 221 | 203 | 118 | 134 | −91 |
| Profit before tax | 182 | 4 | 2 660 | 539 | 2 373 | 1 902 | 702 | 434 | 552 | 2 308 | 460 | 103 | −282 | −1 823 | −754 |
| Tax | 53 | −3 | 756 | 206 | 644 | 603 | 222 | 146 | 172 | 513 | 104 | 24 | −60 | −399 | −158 |
| Net profit | 129 | 7 | −631 | 334 | 1 729 | 1 300 | 480 | 288 | 380 | 1 795 | 356 | 79 | −222 | −1 424 | −596 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 899 | 10 726 | 14 366 | 12 283 | 14 522 | 15 245 | 15 363 | 12 476 | 14 563 | 14 238 | 12 621 | 10 672 | 12 195 | 11 662 | 9 287 |
| Equity | 7 730 | 3 786 | 3 156 | 3 256 | 4 065 | 4 632 | 4 842 | 4 959 | 5 139 | 6 033 | 6 189 | 6 268 | 6 045 | 4 621 | 3 628 |
| Long-term debt | 0 | 3 960 | 2 985 | 2 771 | 2 638 | 2 638 | 2 538 | 1 800 | 1 800 | 500 | 500 | 0 | 0 | 905 | 680 |
| Short-term debt | 3 169 | 2 980 | 4 706 | 2 940 | 4 707 | 5 116 | 5 316 | 3 274 | 5 379 | 5 724 | 4 320 | 3 050 | 5 020 | 6 136 | 4 979 |
| Total debt | 3 169 | 6 940 | 7 690 | 5 711 | 7 345 | 7 753 | 7 853 | 5 074 | 7 179 | 6 224 | 4 820 | 3 050 | 5 020 | 7 041 | 5 659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Accountant | Accountant | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Astrid Kristin Vevang | Accountant | 0 companies |
| Håvard Egseth | Board of Directors | 0 companies |
| Thomas Braathen | Chairman | 0 companies |
| Arne Kristian Braathen | Chairman | 0 companies |
| Jan Erik Enge | Board of Directors | 0 companies |
| Tom Ravnsborg Opsahl | Board of Directors | 0 companies |
| Kåre Høyem | Board of Directors | 0 companies |