| Revenue | NOK 24,5M | +16% |
| EBITDA | NOK 120K | +116% |
| Net profit | NOK -243K | +82% |
| Total assets | NOK 5,8M | +21% |
| Equity | NOK -492K | -97% |
| Employees | 17 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 18 567 | 16 850 | 17 609 | 17 860 | 15 223 | 15 394 | 15 467 | 15 412 | 15 845 | 17 387 | 20 167 | 19 036 | 21 235 | 24 548 |
| Staff expenses | −0 | −9 058 | −8 209 | −8 393 | −8 453 | −6 535 | −6 382 | −6 742 | −6 755 | −7 172 | −7 672 | −8 251 | −8 268 | −10 841 | −11 745 |
| EBITDA | 0 | −405 | −135 | −106 | −171 | −437 | −282 | 70 | 993 | −629 | 788 | 1 042 | 642 | −764 | 120 |
| Depreciation & amort. | −0 | −239 | −220 | −174 | −189 | −198 | −193 | −178 | −148 | −38 | −38 | −43 | −79 | −206 | −248 |
| EBIT | 0 | −644 | −356 | −281 | −360 | −636 | −474 | −108 | 845 | −667 | 750 | 998 | 563 | −970 | −129 |
| Net financials | 0 | −100 | 17 | 12 | −74 | −44 | −93 | −93 | −85 | −47 | −107 | −86 | −85 | −57 | −114 |
| Profit before tax | 0 | −744 | −339 | −269 | −434 | −680 | −567 | −201 | 760 | −714 | 643 | 912 | 479 | −1 027 | −243 |
| Tax | −0 | −177 | −92 | −69 | −104 | −178 | −141 | −53 | 230 | −157 | 168 | 216 | −246 | 318 | −0 |
| Net profit | 0 | −567 | −247 | −199 | −330 | −502 | −426 | −148 | 529 | −557 | 475 | 697 | 724 | −1 345 | −243 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 7 154 | 5 964 | 6 199 | 5 834 | 5 280 | 4 873 | 4 739 | 6 118 | 7 124 | 9 574 | 7 744 | 5 376 | 4 809 | 5 837 |
| Equity | — | 2 893 | 2 646 | 2 446 | 2 116 | 1 614 | 1 188 | 1 041 | 1 570 | 1 013 | 1 488 | 2 185 | 1 095 | −250 | −492 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 4 261 | 3 302 | 3 752 | 3 718 | 3 665 | 3 685 | 3 698 | 4 548 | 6 111 | 8 086 | 5 560 | 4 281 | 5 059 | 6 329 |
| Total debt | 0 | 4 261 | 3 302 | 3 752 | 3 718 | 3 665 | 3 685 | 3 698 | 4 548 | 6 111 | 8 086 | 5 560 | 4 281 | 5 059 | 6 329 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROTECTOR GROUP AS | Company | 83.3% | 83.3% | 2022 |
| Individual | 16.7% | 16.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Gunnar Waage | Chairman | 0 companies |