| Revenue | NOK 1,3M | +67% |
| EBITDA | NOK -178K | +49% |
| Net profit | NOK -175K | +47% |
| Total assets | NOK 109K | -59% |
| Equity | NOK -25K | -117% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 419 | 7 252 | 3 581 | 4 929 | 3 154 | 5 678 | 9 630 | 3 032 | 3 154 | 6 407 | 13 849 | 2 868 | 3 182 | 2 490 | 1 882 | 765 | 1 280 |
| Staff expenses | −0 | −1 245 | −1 307 | −996 | −1 086 | −1 060 | −1 011 | −1 116 | −1 055 | −1 094 | −509 | −1 273 | −1 192 | −1 098 | −982 | −294 | −454 | −358 |
| EBITDA | 0 | 211 | 203 | −284 | 349 | 99 | 8 | 793 | −512 | −399 | 1 327 | 2 354 | −590 | 17 | −419 | 75 | −349 | −178 |
| Depreciation & amort. | −0 | −31 | −29 | −20 | −24 | −27 | −7 | −4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 180 | 174 | −304 | 325 | 72 | 1 | 789 | −512 | −399 | 1 327 | 2 354 | −590 | 17 | −419 | 75 | −349 | −178 |
| Net financials | 0 | 10 | −100 | −34 | −11 | −41 | 61 | −5 | 14 | −5 | 6 | 8 | −6 | −19 | −3 | 5 | 21 | 3 |
| Profit before tax | 0 | 190 | 74 | −338 | 314 | 31 | 62 | 783 | −498 | −404 | 1 333 | 2 362 | −595 | −2 | −422 | 80 | −328 | −175 |
| Tax | −0 | 59 | 31 | −92 | 91 | 9 | 22 | 220 | −123 | −91 | 323 | 548 | −129 | 1 | −93 | 218 | −0 | −0 |
| Net profit | 0 | 131 | 44 | −246 | 223 | 22 | 40 | 563 | −375 | −314 | 1 009 | 1 814 | −467 | −3 | −329 | −138 | −328 | −175 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 391 | 2 018 | 775 | 1 611 | 1 337 | 2 203 | 1 652 | 1 134 | 470 | 2 269 | 3 302 | 1 495 | 1 151 | 915 | 979 | 266 | 109 |
| Equity | — | 746 | 789 | 543 | 766 | 787 | 597 | 1 161 | 386 | 73 | 1 082 | 1 914 | 947 | 944 | 615 | 478 | 150 | −25 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 | 11 | 8 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 581 | 1 181 | 232 | 819 | 534 | 1 595 | 484 | 748 | 397 | 1 184 | 1 386 | 548 | 207 | 300 | 502 | 116 | 134 |
| Total debt | 0 | 1 646 | 1 229 | 232 | 845 | 549 | 1 605 | 491 | 748 | 397 | 1 187 | 1 388 | 548 | 207 | 300 | 502 | 116 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Deputy Member | Deputy Member | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Drude Helen Champigny | Deputy Member | 0 companies |
| Anders Undheim | Chairman | 0 companies |
| Daniel Bernard Francis Champigny | Board of Directors | 0 companies |