| Revenue | NOK 9,6M | -22% |
| EBITDA | NOK -275K | +35% |
| Net profit | NOK -241K | +34% |
| Total assets | NOK 3,2M | -20% |
| Equity | NOK 1,6M | -20% |
| Employees | 5 | — |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 583 | 6 392 | 7 673 | 7 522 | 7 904 | 10 972 | 10 409 | 9 361 | 9 866 | 17 028 | 10 634 | 12 731 | 13 341 | 12 210 | 9 571 |
| Staff expenses | −2 662 | −2 107 | −2 756 | −2 579 | −2 821 | −2 593 | −3 022 | −2 556 | −2 879 | −3 562 | −3 216 | −3 669 | −3 282 | −3 669 | −3 494 |
| EBITDA | −555 | 761 | 610 | 802 | 158 | 1 818 | 1 741 | 893 | 1 501 | 1 395 | 727 | 679 | 1 024 | −422 | −275 |
| Depreciation & amort. | −91 | −63 | −103 | −87 | −76 | −118 | −203 | −236 | −231 | −167 | −101 | −86 | −11 | −17 | −17 |
| EBIT | −646 | 699 | 507 | 716 | 82 | 1 700 | 1 537 | 657 | 1 270 | 1 228 | 627 | 593 | 1 012 | −439 | −291 |
| Net financials | 78 | −2 | −62 | −56 | −9 | −4 | 2 | −6 | −10 | −1 | 18 | 23 | 53 | 75 | 50 |
| Profit before tax | −568 | 696 | 445 | 660 | 73 | 1 696 | 1 539 | 651 | 1 260 | 1 227 | 644 | 617 | 1 065 | −364 | −241 |
| Tax | −154 | 197 | 126 | 187 | 22 | 469 | 385 | 166 | 303 | 350 | 142 | 126 | 222 | 0 | −0 |
| Net profit | −414 | 499 | 319 | 472 | 51 | 1 228 | 1 154 | 486 | 957 | 877 | 502 | 490 | 843 | −365 | −241 |
| Item | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 386 | 2 689 | 2 262 | 3 246 | 2 613 | 4 249 | 5 880 | 4 580 | 4 760 | 4 946 | 4 842 | 5 135 | 6 658 | 4 057 | 3 230 |
| Equity | 412 | 1 025 | 1 344 | 1 067 | 1 118 | 1 246 | 1 599 | 2 085 | 1 743 | 1 920 | 1 922 | 2 013 | 2 356 | 1 992 | 1 601 |
| Long-term debt | 0 | 308 | 235 | 163 | 94 | 292 | 798 | 680 | 552 | 429 | 368 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 888 | 1 356 | 683 | 2 016 | 1 401 | 2 711 | 3 482 | 1 815 | 2 465 | 2 597 | 2 552 | 3 122 | 4 302 | 2 065 | 1 629 |
| Total debt | 1 974 | 1 664 | 918 | 2 179 | 1 495 | 3 004 | 4 280 | 2 495 | 3 017 | 3 027 | 2 920 | 3 122 | 4 302 | 2 065 | 1 629 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calas Eiendom As | Company | 34.0% | 34.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Pål Erik Berger | Board of Directors | 0 companies |
| Stein Meltvedt | Chairman | 0 companies |