| Revenue | NOK 26,4M | -7% |
| EBITDA | NOK -4,6M | +23% |
| Net profit | NOK -4,7M | -1314% |
| Total assets | NOK 23,4M | -11% |
| Equity | NOK 17,5M | -21% |
| Employees | 4 | — |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 174 | 0 | 0 | 31 686 | 34 853 | 0 | 32 004 | 30 228 | 31 783 | 41 737 | 34 597 | 28 560 | 28 320 | 26 435 |
| Staff expenses | −2 955 | −0 | −0 | −3 637 | −3 465 | −0 | −3 430 | −3 405 | −3 649 | −3 956 | −3 963 | −2 830 | −4 380 | −4 242 |
| EBITDA | 4 252 | 0 | 0 | 1 781 | 2 363 | 0 | 2 488 | 1 512 | 2 697 | 4 613 | 4 220 | −312 | −6 019 | −4 618 |
| Depreciation & amort. | −578 | −0 | −0 | −263 | −177 | −0 | −129 | −241 | −197 | −193 | −583 | −144 | −43 | −42 |
| EBIT | 3 674 | 0 | 0 | 1 518 | 2 186 | 0 | 2 359 | 1 271 | 2 500 | 4 420 | 3 636 | −456 | −6 062 | −4 660 |
| Net financials | 3 332 | 0 | 0 | 2 127 | 3 916 | 0 | 8 841 | 6 038 | 289 | 23 798 | 6 196 | −113 | 6 601 | −87 |
| Profit before tax | 7 006 | 0 | 0 | 3 645 | 6 101 | 0 | 11 200 | 7 309 | 2 790 | 28 218 | 9 832 | −569 | 539 | −4 747 |
| Tax | 952 | −0 | −0 | 389 | 666 | −0 | 646 | 162 | 505 | 940 | 721 | −59 | 148 | −0 |
| Net profit | 6 054 | 0 | 0 | 3 256 | 5 436 | 0 | 10 554 | 7 148 | 2 284 | 27 278 | 9 111 | −509 | 391 | −4 747 |
| Item | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 870 | — | — | 21 609 | 23 289 | — | 28 662 | 26 829 | 20 299 | 36 760 | 37 390 | 35 968 | 26 346 | 23 408 |
| Equity | 8 180 | — | — | 11 807 | 12 743 | — | 14 205 | 13 853 | 10 137 | 30 416 | 32 638 | 21 806 | 22 197 | 17 450 |
| Long-term debt | 4 147 | 0 | 0 | 2 686 | 2 686 | 0 | 2 165 | 2 165 | 1 711 | 1 248 | 291 | 0 | 0 | 41 |
| Short-term debt | 6 543 | 0 | 0 | 7 116 | 7 860 | 0 | 12 291 | 10 811 | 8 451 | 5 096 | 4 461 | 14 162 | 4 149 | 5 917 |
| Total debt | 10 690 | 0 | 0 | 9 802 | 10 546 | 0 | 14 457 | 12 976 | 10 162 | 6 344 | 4 753 | 14 162 | 4 149 | 5 958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EL Chief Executive Officer | Chief Executive Officer | 1992 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magenta Cl Sarl. | Company | 75.0% | 75.0% | 2024 |
Leszek Kordek | Company | 20.0% | 20.0% | 2024 |
| Individual | 5.0% | 5.0% | 2022 | |
Xl Properties Limited | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Homan Randarzan | Chief Executive Officer | 0 companies |
| Erik Lunde | Chief Executive Officer | 0 companies |
| Leszek Jerzy Kordek | Chief Executive Officer | 0 companies |
| Lars Bengt Ola Halvordsson | Chief Executive Officer | 0 companies |
| Stein Guttorm Lunde | Chairman | 0 companies |
| Agnieszka Pakulska | Chairman | 0 companies |