| Revenue | NOK 1,1M | -55% |
| EBITDA | NOK 326K | -57% |
| Net profit | NOK -888K | -268% |
| Total assets | NOK 950K | -64% |
| Equity | NOK 854K | -62% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 714 | 3 570 | 1 905 | 1 707 | 2 578 | 2 242 | 2 112 | 1 692 | 4 270 | 2 415 | 2 262 | 3 025 | 2 251 | 2 368 | 2 376 | 1 079 |
| Staff expenses | −1 409 | −1 695 | −1 289 | −842 | −964 | −879 | −974 | −935 | −1 038 | −1 091 | −1 057 | −980 | −982 | −986 | −811 | −383 |
| EBITDA | −486 | 156 | −355 | 182 | 721 | 603 | 148 | 82 | 1 130 | −335 | −67 | 1 324 | 554 | 691 | 762 | 326 |
| Depreciation & amort. | −32 | −40 | −40 | −41 | −13 | −82 | −88 | −88 | −88 | −87 | −18 | −42 | −28 | −40 | −83 | −75 |
| EBIT | −518 | 117 | −395 | 141 | 708 | 521 | 60 | −6 | 1 042 | −422 | −85 | 1 283 | 526 | 651 | 679 | 251 |
| Net financials | −38 | −58 | −93 | −70 | −48 | −29 | 8 | −32 | −18 | −47 | 4 | −25 | −60 | 9 | −7 | −1 100 |
| Profit before tax | −556 | 59 | −487 | 71 | 660 | 492 | 68 | −38 | 1 024 | −469 | −81 | 1 257 | 466 | 660 | 672 | −849 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 163 | 98 | 123 | 142 | 39 |
| Net profit | −556 | 59 | −487 | 71 | 660 | 492 | 68 | −38 | 1 024 | −469 | −81 | 1 094 | 368 | 537 | 530 | −888 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 699 | 1 045 | 519 | 607 | 1 186 | 1 425 | 1 279 | 1 226 | 2 481 | 2 002 | 1 811 | 2 342 | 1 601 | 2 125 | 2 661 | 950 |
| Equity | −385 | −327 | −814 | −393 | 267 | 759 | 827 | 789 | 1 812 | 1 344 | 1 262 | 1 577 | 1 165 | 1 702 | 2 232 | 854 |
| Long-term debt | 0 | 0 | 0 | 350 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 0 | 0 | 8 | 0 |
| Short-term debt | 684 | 1 072 | 683 | 650 | 670 | 416 | 203 | 187 | 419 | 409 | 298 | 516 | 436 | 423 | 421 | 97 |
| Total debt | 1 084 | 1 372 | 1 333 | 1 000 | 920 | 666 | 453 | 437 | 669 | 659 | 548 | 766 | 436 | 423 | 429 | 97 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Validé As | Company | 6.0% | 6.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Elling Håmsø | Board of Directors | 0 companies |
| Martin Sigmundstad | Chairman | 0 companies |
| Lyder Moen | Chairman | 0 companies |