| Revenue | NOK 3M | +26% |
| EBITDA | NOK -278K | +26% |
| Net profit | NOK -776K | -175% |
| Total assets | NOK 21,3M | +2% |
| Equity | NOK 19,2M | -4% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 754 | 23 206 | 21 052 | 26 248 | 20 175 | 21 858 | 9 578 | 16 347 | 17 328 | 17 728 | 10 950 | 1 785 | 1 724 | 2 055 | 2 415 | 3 043 |
| Staff expenses | −828 | −761 | −1 293 | −679 | −779 | −918 | −341 | −597 | −725 | −859 | −656 | −268 | −576 | −305 | −678 | −561 |
| EBITDA | 1 440 | 527 | 85 | 1 478 | 1 218 | 636 | 31 | 3 566 | 1 767 | 1 012 | −679 | −552 | −573 | −167 | −377 | −278 |
| Depreciation & amort. | −59 | −72 | −70 | −81 | −158 | −191 | −127 | −123 | −115 | −150 | −70 | −126 | −151 | −145 | −151 | −153 |
| EBIT | 1 381 | 456 | 15 | 1 396 | 1 060 | 444 | −96 | 3 443 | 1 652 | 862 | −749 | −678 | −724 | −312 | −528 | −431 |
| Net financials | 10 | −3 | 407 | 297 | 81 | 62 | 47 | −40 | 69 | 68 | 5 128 | 470 | 284 | 337 | 1 666 | −339 |
| Profit before tax | 1 391 | 452 | 422 | 1 694 | 1 141 | 506 | −48 | 3 403 | 1 721 | 929 | 4 379 | −208 | −440 | 24 | 1 138 | −769 |
| Tax | 392 | 157 | 79 | 442 | 51 | 149 | −18 | 151 | 414 | 214 | −78 | −45 | −97 | 6 | 108 | 6 |
| Net profit | 999 | 295 | 342 | 1 252 | 1 090 | 357 | −30 | 3 253 | 1 307 | 715 | 4 458 | −162 | −343 | 18 | 1 030 | −776 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 754 | 12 879 | 11 189 | 12 582 | 18 428 | 15 177 | 14 813 | 17 686 | 18 507 | 17 967 | 20 746 | 20 253 | 20 066 | 19 783 | 20 942 | 21 291 |
| Equity | 5 999 | 6 295 | 6 637 | 7 889 | 10 125 | 10 482 | 10 452 | 13 205 | 14 512 | 14 927 | 19 385 | 19 223 | 18 879 | 18 898 | 19 928 | 19 152 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 878 | 2 164 | 2 020 | 1 851 | 58 | 36 | 172 | 147 | 382 | 342 | 264 | 638 |
| Short-term debt | 6 755 | 6 585 | 4 552 | 4 693 | 4 425 | 2 530 | 2 341 | 2 630 | 3 937 | 3 004 | 1 188 | 882 | 805 | 543 | 750 | 1 500 |
| Total debt | 6 755 | 6 585 | 4 552 | 4 693 | 8 303 | 4 695 | 4 361 | 4 481 | 3 995 | 3 040 | 1 361 | 1 030 | 1 187 | 885 | 1 014 | 2 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Deputy Member | Deputy Member | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 24.5% | 24.5% | 2024 | |
| Individual | 24.5% | 24.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Grete Lillian Risholt | Deputy Member | 0 companies |
| Kay Risholt Stahl | Board of Directors | 0 companies |
| Rune Stahl | Chairman | 0 companies |