| Revenue | NOK 44,7M | -9% |
| EBITDA | NOK -439K | -119% |
| Net profit | NOK -541K | -136% |
| Total assets | NOK 20,2M | -13% |
| Equity | NOK 15,5M | -3% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 392 | 36 265 | 34 522 | 42 196 | 41 830 | 31 095 | 29 606 | 30 825 | 35 376 | 34 841 | 36 313 | 38 699 | 40 077 | 40 598 | 45 411 | 49 009 | 44 713 |
| Staff expenses | −9 516 | −10 183 | −11 387 | −10 716 | −9 337 | −8 242 | −8 600 | −7 866 | −8 256 | −7 989 | −8 619 | −8 651 | −8 533 | −8 746 | −9 701 | −10 515 | −9 820 |
| EBITDA | 4 243 | 2 553 | 737 | 1 085 | 881 | −768 | −311 | 1 228 | 1 409 | 1 226 | 1 261 | 1 867 | 1 808 | 1 413 | 1 694 | 2 306 | −439 |
| Depreciation & amort. | −508 | −547 | −686 | −581 | −576 | −561 | −804 | −612 | −566 | −520 | −516 | −615 | −645 | −650 | −670 | −717 | −590 |
| EBIT | 3 735 | 2 006 | 51 | 504 | 305 | −1 329 | −1 115 | 616 | 843 | 706 | 745 | 1 251 | 1 162 | 762 | 1 023 | 1 589 | −1 029 |
| Net financials | 1 279 | 1 574 | 670 | 12 | 458 | 370 | 411 | 409 | 218 | 92 | 231 | 172 | 98 | 46 | 187 | 328 | 340 |
| Profit before tax | 5 014 | 3 580 | 721 | 516 | 763 | −959 | −703 | 1 026 | 1 061 | 798 | 976 | 1 423 | 1 260 | 808 | 1 210 | 1 917 | −690 |
| Tax | 1 709 | 832 | 201 | 72 | 94 | −288 | −189 | 260 | 269 | 195 | 226 | 313 | 277 | 178 | 266 | 424 | −148 |
| Net profit | 3 306 | 2 748 | 520 | 444 | 669 | −672 | −515 | 765 | 792 | 603 | 749 | 1 110 | 983 | 630 | 944 | 1 493 | −541 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 165 | 34 957 | 35 857 | 29 255 | 26 514 | 25 660 | 26 005 | 25 126 | 18 098 | 18 551 | 18 678 | 20 172 | 19 313 | 20 355 | 21 668 | 23 189 | 20 196 |
| Equity | 27 746 | 30 494 | 31 013 | 21 458 | 22 127 | 21 455 | 19 941 | 11 706 | 11 498 | 12 101 | 10 850 | 11 960 | 12 943 | 13 573 | 14 517 | 16 010 | 15 469 |
| Long-term debt | 0 | 0 | 176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 49 | 59 | 73 | 23 | 0 |
| Short-term debt | 7 098 | 4 463 | 4 668 | 7 704 | 4 387 | 4 205 | 6 065 | 13 420 | 6 600 | 6 450 | 7 828 | 8 161 | 6 320 | 6 723 | 7 079 | 7 156 | 4 727 |
| Total debt | 7 419 | 4 463 | 4 844 | 7 798 | 4 387 | 4 205 | 6 065 | 13 420 | 6 600 | 6 450 | 7 828 | 8 212 | 6 370 | 6 782 | 7 151 | 7 179 | 4 727 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Wolff Frantzen | Chairman | 0 companies |
| Inger Britt Frantzen | Deputy Chairman | 0 companies |