| Revenue | NOK 6M | +2% |
| EBITDA | NOK 204K | -61% |
| Net profit | NOK 134K | -61% |
| Total assets | NOK 7M | +25% |
| Equity | NOK 3,2M | +4% |
| Employees | 7 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 932 | 4 726 | 4 534 | 0 | 0 | 4 325 | 4 713 | 4 835 | 4 307 | 4 240 | 4 288 | 4 611 | 5 122 | 5 444 | 5 896 | 5 992 |
| Staff expenses | −1 784 | −2 030 | −2 147 | −0 | −0 | −2 258 | −2 249 | −2 582 | −2 300 | −1 859 | −2 122 | −1 972 | −2 109 | −1 934 | −2 733 | −3 089 |
| EBITDA | −181 | 361 | 43 | 0 | 0 | 52 | 147 | 249 | −654 | −366 | 81 | 466 | 896 | 1 031 | 524 | 204 |
| Depreciation & amort. | −23 | −10 | −0 | −0 | −0 | −0 | −2 | −33 | −90 | −113 | −278 | −211 | −213 | −253 | −257 | −258 |
| EBIT | −204 | 351 | 43 | 0 | 0 | 52 | 145 | 217 | −744 | −479 | −197 | 255 | 683 | 778 | 267 | −54 |
| Net financials | 5 | 11 | 24 | 0 | 0 | 32 | 21 | 22 | 21 | 13 | −1 | 4 | 15 | 73 | 179 | 231 |
| Profit before tax | −200 | 362 | 67 | 0 | 0 | 84 | 166 | 238 | −723 | −466 | −198 | 258 | 698 | 851 | 446 | 177 |
| Tax | −55 | 102 | 21 | −0 | −0 | 25 | 72 | 73 | −152 | −88 | −38 | 62 | −0 | 192 | 99 | 43 |
| Net profit | −145 | 260 | 46 | 0 | 0 | 59 | 94 | 165 | −570 | −378 | −160 | 197 | 698 | 659 | 347 | 134 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 635 | 1 762 | 1 902 | — | — | 1 803 | 1 946 | 2 230 | 1 419 | 1 516 | 1 730 | 3 021 | 4 434 | 5 855 | 5 607 | 6 990 |
| Equity | 517 | 777 | 822 | — | — | 753 | 817 | 982 | 412 | 34 | 199 | 1 129 | 1 827 | 2 678 | 3 025 | 3 159 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 0 | 25 | 196 | 3 | 1 120 |
| Short-term debt | 1 118 | 985 | 1 080 | 0 | 0 | 1 049 | 1 129 | 1 248 | 1 008 | 1 482 | 1 346 | 1 892 | 2 582 | 2 981 | 2 579 | 2 712 |
| Total debt | 1 118 | 985 | 1 080 | 0 | 0 | 1 049 | 1 129 | 1 248 | 1 008 | 1 482 | 1 531 | 1 892 | 2 607 | 3 178 | 2 583 | 3 831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skjåk Mediautvikling As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asta Margrete Brimi | Chief Executive Officer | 0 companies |
| Simen Rudiløkken | Chief Executive Officer | 0 companies |
| Astrid Kvam Helset | Chief Executive Officer | 0 companies |
| Frank Støyva Emblem | Chairman | 0 companies |
| Hans Sæther | Board of Directors | 0 companies |
| Hans Erik Kjosbakken | Board of Directors | 0 companies |
| Lidvar Svein Flydal | Board of Directors | 0 companies |