| Revenue | NOK 1,1M | -71% |
| EBITDA | NOK -2M | +44% |
| Net profit | NOK -1,4M | +69% |
| Total assets | NOK 4,6M | -31% |
| Equity | NOK 4,4M | -24% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 11 415 | 12 265 | 10 673 | 17 048 | 12 795 | 11 885 | 9 392 | 6 685 | 6 324 | 5 514 | 6 622 | 10 671 | 11 319 | 8 465 | 8 090 | 3 808 | 1 091 |
| Staff expenses | −0 | −6 765 | −5 839 | −6 125 | −7 055 | −7 267 | −7 944 | −5 998 | −3 724 | −3 372 | −2 247 | −2 092 | −3 547 | −3 736 | −3 743 | −3 741 | −3 787 | −1 448 |
| EBITDA | 0 | −980 | 971 | −3 532 | 3 227 | 1 652 | 195 | −1 322 | −485 | −813 | 600 | 1 229 | 2 297 | 3 129 | 401 | −336 | −3 590 | −2 013 |
| Depreciation & amort. | −0 | −98 | −68 | −48 | −52 | −54 | −41 | −33 | −16 | −16 | −342 | −11 | −20 | −29 | −25 | −12 | −0 | −1 000 |
| EBIT | 0 | −1 079 | 903 | −3 580 | 3 175 | 1 598 | 153 | −1 355 | −501 | −829 | 258 | 1 218 | 2 277 | 3 099 | 376 | −348 | −3 590 | −3 013 |
| Net financials | 0 | 25 | 11 | 36 | 52 | 40 | 3 | −61 | −19 | −99 | −68 | −18 | −78 | 41 | 2 275 | 33 | −13 | −670 |
| Profit before tax | 0 | −1 054 | 914 | −3 544 | 3 228 | 1 638 | 157 | −1 416 | −520 | −928 | 190 | 1 200 | 2 199 | 3 140 | 2 651 | −315 | −3 603 | −3 682 |
| Tax | −0 | −178 | −196 | −1 | −0 | −0 | −0 | −0 | −0 | −0 | −2 146 | 131 | 485 | 692 | 77 | −68 | 830 | −2 287 |
| Net profit | 0 | −877 | 1 110 | −3 543 | 3 228 | 1 638 | 157 | −1 416 | −520 | −928 | 2 336 | 1 069 | 1 714 | 2 448 | 2 575 | −247 | −4 433 | −1 395 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 3 960 | 4 543 | 6 809 | 5 480 | 6 039 | 5 989 | 3 867 | 3 363 | 3 535 | 5 269 | 6 871 | 8 382 | 8 863 | 11 579 | 11 262 | 6 612 | 4 559 |
| Equity | — | 999 | 2 109 | −1 434 | 1 793 | 3 431 | 3 588 | 2 172 | 1 651 | 723 | 3 059 | 4 128 | 5 842 | 7 890 | 10 465 | 10 218 | 5 785 | 4 391 |
| Long-term debt | 0 | 641 | 547 | 501 | 519 | 330 | 344 | 596 | 572 | 880 | 880 | 880 | 421 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 2 319 | 1 887 | 7 742 | 3 167 | 2 278 | 2 057 | 1 100 | 1 140 | 1 932 | 1 329 | 1 863 | 2 091 | 973 | 1 114 | 1 044 | 827 | 168 |
| Total debt | 0 | 2 960 | 2 434 | 8 243 | 3 686 | 2 608 | 2 401 | 1 696 | 1 712 | 2 812 | 2 210 | 2 743 | 2 511 | 973 | 1 114 | 1 044 | 827 | 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Christian Nytvedt | Deputy Member | 0 companies |
| Knut Peter Tschudi | Board of Directors | 0 companies |
| Per Kristian Helling | Board of Directors | 0 companies |