| Revenue | NOK 961K | -64% |
| EBITDA | NOK -792K | +54% |
| Net profit | NOK -1,7M | +26% |
| Total assets | NOK 3,8M | -44% |
| Equity | NOK 3,7M | -32% |
| Employees | 9 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 218 | 3 497 | 3 027 | 3 479 | 3 632 | 4 159 | 4 256 | 4 629 | 3 956 | 4 122 | 3 531 | 3 981 | 4 661 | 3 332 | 2 647 | 961 |
| Staff expenses | −1 929 | −1 830 | −1 517 | −1 767 | −1 645 | −1 630 | −1 785 | −1 590 | −1 429 | −1 473 | −1 427 | −1 292 | −1 389 | −1 616 | −1 548 | −362 |
| EBITDA | −2 221 | −1 691 | −1 273 | −1 301 | −1 497 | −1 306 | −1 626 | −767 | −1 119 | −860 | −845 | −208 | −125 | −1 099 | −1 740 | −792 |
| Depreciation & amort. | −99 | −46 | −35 | −35 | −35 | −35 | −11 | −10 | −10 | −9 | −0 | −0 | −0 | −0 | −4 | −14 |
| EBIT | −2 321 | −1 737 | −1 308 | −1 336 | −1 532 | −1 341 | −1 637 | −777 | −1 129 | −869 | −845 | −208 | −125 | −1 099 | −1 744 | −806 |
| Net financials | 1 457 | 3 576 | 265 | 0 | 1 040 | −180 | 8 156 | 1 607 | −181 | −82 | −108 | −102 | −35 | −47 | −601 | −923 |
| Profit before tax | −864 | −3 809 | −1 043 | −1 208 | −491 | −1 521 | 6 519 | 830 | −1 309 | −952 | −954 | −310 | −160 | −1 146 | −2 345 | −1 730 |
| Tax | 254 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −1 118 | −3 809 | −1 043 | −1 208 | −491 | −1 521 | 6 519 | 830 | −1 309 | −952 | −954 | −310 | −160 | −1 146 | −2 345 | −1 730 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33 950 | 27 015 | 23 772 | 20 126 | 18 219 | 15 812 | 21 668 | 19 279 | 16 190 | 14 518 | 12 336 | 11 580 | 10 641 | 9 357 | 6 836 | 3 794 |
| Equity | 30 393 | 23 880 | 20 637 | 18 128 | 16 637 | 14 316 | 19 335 | 16 665 | 14 056 | 12 305 | 10 551 | 9 641 | 8 981 | 7 735 | 5 391 | 3 661 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 557 | 3 135 | 3 135 | 1 998 | 1 582 | 1 496 | 2 333 | 2 614 | 2 134 | 2 213 | 1 785 | 1 939 | 1 660 | 1 622 | 1 446 | 133 |
| Total debt | 3 557 | 3 135 | 3 135 | 1 998 | 1 582 | 1 496 | 2 333 | 2 614 | 2 134 | 2 213 | 1 785 | 1 939 | 1 660 | 1 622 | 1 446 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Deputy Member | Deputy Member | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Saxi | Deputy Member | 0 companies |
| Anne Saxi | Board of Directors | 0 companies |