| Revenue | NOK 48M | +62% |
| EBITDA | NOK 697K | -69% |
| Net profit | NOK 475K | -67% |
| Total assets | NOK 21,9M | +22% |
| Equity | NOK 9,5M | +5% |
| Employees | 15 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 463 | 27 241 | 26 081 | 26 860 | 25 675 | 34 280 | 50 417 | 65 168 | 57 726 | 49 756 | 59 265 | 43 661 | 54 464 | 45 766 | 59 878 | 29 585 | 47 989 |
| Staff expenses | −2 161 | −3 608 | −3 874 | −4 131 | −5 785 | −5 981 | −9 696 | −10 965 | −11 754 | −11 037 | −12 415 | −13 667 | −13 462 | −13 299 | −12 894 | −10 466 | −11 197 |
| EBITDA | 2 639 | 2 792 | 1 787 | 1 403 | 31 | 487 | 1 014 | 1 404 | 2 679 | 3 331 | 1 386 | −736 | −4 777 | 1 440 | −679 | 2 248 | 697 |
| Depreciation & amort. | −105 | −149 | −183 | −154 | −164 | −81 | −276 | −232 | −243 | −184 | −263 | −303 | −298 | −267 | −296 | −116 | −80 |
| EBIT | 2 535 | 2 642 | 1 603 | 1 249 | −134 | 406 | 738 | 1 172 | 2 436 | 3 146 | 1 124 | −1 039 | −5 074 | 1 173 | −975 | 2 132 | 617 |
| Net financials | −20 | 1 | −150 | 40 | −75 | −342 | −420 | −470 | −245 | −427 | −460 | −261 | −332 | −24 | −34 | −242 | −8 |
| Profit before tax | 2 515 | 2 644 | 1 454 | 1 289 | −209 | 64 | 319 | 702 | 2 191 | 2 719 | 664 | −1 300 | −5 407 | 1 149 | −1 009 | 1 891 | 609 |
| Tax | 702 | 745 | 413 | 362 | −56 | 36 | 86 | 202 | 560 | 680 | 164 | −284 | −1 186 | 256 | −220 | 435 | 134 |
| Net profit | 1 813 | 1 899 | 1 041 | 928 | −153 | 28 | 232 | 500 | 1 630 | 2 039 | 500 | −1 016 | −4 220 | 893 | −790 | 1 455 | 475 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 564 | 13 870 | 14 263 | 12 083 | 13 981 | 20 267 | 22 996 | 18 932 | 26 212 | 21 048 | 22 560 | 18 349 | 23 815 | 18 977 | 20 484 | 17 948 | 21 891 |
| Equity | 4 710 | 6 409 | 7 350 | 8 178 | 8 025 | 8 053 | 8 286 | 8 785 | 10 416 | 12 455 | 12 745 | 11 730 | 7 509 | 8 402 | 7 612 | 9 068 | 9 543 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 048 | 873 | 2 798 | 2 672 | 2 391 | 2 193 | 1 576 | 1 466 | 10 355 | 5 714 | 4 570 | 3 411 | 3 053 |
| Short-term debt | 3 340 | 6 003 | 5 801 | 3 074 | 4 907 | 11 341 | 11 913 | 7 475 | 13 406 | 6 401 | 8 238 | 5 154 | 5 951 | 4 861 | 8 302 | 5 470 | 9 296 |
| Total debt | 4 854 | 7 461 | 6 913 | 3 905 | 5 955 | 12 214 | 14 710 | 10 147 | 15 797 | 8 594 | 9 814 | 6 620 | 16 306 | 10 575 | 12 872 | 8 880 | 12 348 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Agf Invest As | Company | 50.0% | 50.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Gullvik Frivåg | Chairman | 0 companies |
| Inger Karin Akselsen | Board of Directors | 0 companies |
| Svein Egil Akselsen | Chairman | 0 companies |
| Hans Karl Hanssen | Deputy Chairman | 0 companies |
| Bent Olaussen | Board of Directors | 0 companies |