| Revenue | NOK 4,9M | -9% |
| EBITDA | NOK -315K | +57% |
| Net profit | NOK -6,2M | -95% |
| Total assets | NOK 18,6M | -26% |
| Equity | NOK 18M | -26% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 116 | 16 912 | 16 040 | 21 692 | 26 104 | 35 551 | 29 607 | 31 645 | 20 558 | 20 919 | 23 325 | 21 226 | 12 386 | 7 858 | 5 411 | 4 902 |
| Staff expenses | −2 828 | −9 001 | −10 652 | −15 032 | −17 236 | −22 373 | −21 630 | −17 407 | −4 903 | −4 727 | −5 274 | −2 607 | −3 922 | −1 906 | −2 201 | −1 363 |
| EBITDA | 1 985 | 1 616 | 2 503 | 1 910 | 2 435 | 5 332 | 1 008 | 4 950 | 1 447 | 1 537 | 2 018 | 1 004 | −3 685 | −673 | −742 | −315 |
| Depreciation & amort. | −139 | −189 | −181 | −332 | −281 | −490 | −719 | −860 | −830 | −839 | −1 072 | −907 | −571 | −562 | −278 | −239 |
| EBIT | 1 846 | 1 427 | 2 322 | 1 578 | 2 155 | 4 842 | 289 | 4 090 | 617 | 699 | 946 | 98 | −4 256 | −1 235 | −1 020 | −555 |
| Net financials | 278 | 262 | 143 | 173 | 92 | 198 | 83 | 265 | 3 698 | 1 883 | 7 | −267 | 38 941 | 1 152 | −1 152 | −5 677 |
| Profit before tax | 2 123 | 1 689 | 2 466 | 1 750 | 2 247 | 5 040 | 372 | 4 355 | 4 315 | 2 582 | 953 | −169 | 34 685 | −84 | −2 172 | −6 232 |
| Tax | 457 | 252 | 689 | 243 | 460 | 1 347 | −110 | 887 | 221 | 181 | 230 | 19 | −925 | −243 | 1 005 | −25 |
| Net profit | 1 667 | 1 437 | 1 776 | 1 508 | 1 787 | 3 693 | 481 | 3 468 | 4 095 | 2 401 | 723 | −188 | 35 610 | 159 | −3 177 | −6 207 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 069 | 10 315 | 10 766 | 12 209 | 13 769 | 19 883 | 17 580 | 22 394 | 40 564 | 30 150 | 34 004 | 27 603 | 55 908 | 49 036 | 25 155 | 18 639 |
| Equity | 3 352 | 5 189 | 5 500 | 7 803 | 8 589 | 12 282 | 12 495 | 12 000 | 12 000 | 12 001 | 12 489 | 12 301 | 47 911 | 48 071 | 24 216 | 18 009 |
| Long-term debt | 165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 657 | 3 391 | 3 268 | 3 109 | 0 | 0 | 0 |
| Short-term debt | 1 553 | 5 126 | 5 266 | 4 406 | 5 179 | 7 601 | 5 086 | 10 394 | 28 564 | 15 493 | 18 124 | 12 034 | 4 887 | 965 | 939 | 630 |
| Total debt | 1 717 | 5 126 | 5 266 | 4 406 | 5 179 | 7 601 | 5 086 | 10 394 | 28 564 | 18 149 | 21 515 | 15 302 | 7 996 | 965 | 939 | 630 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laboremus Prospera As | Company | 70.1% | 70.1% | 2024 |
Eef Vekst As | Company | 40.9% | 40.9% | 2022 |
| Individual | 14.1% | 14.1% | 2024 | |
| Individual | 14.1% | 14.1% | 2024 | |
Laboremus Group As | Company | 1.6% | 1.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Sletten Lie | Chairman | 0 companies |
| Philip Røer | Chairman | 0 companies |