| Revenue | NOK 1,6M | -27% |
| EBITDA | NOK 81K | -37% |
| Net profit | NOK -181K | -549% |
| Total assets | NOK 4,9M | +89% |
| Equity | NOK 1,7M | -10% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 660 | 2 127 | 1 855 | 1 802 | 2 123 | 2 267 | 1 889 | 1 978 | 2 449 | 2 072 | 2 762 | 1 940 | 1 977 | 1 616 | 2 166 | 2 122 | 1 556 |
| Staff expenses | −0 | −824 | −591 | −1 044 | −740 | −994 | −997 | −734 | −1 089 | −984 | −912 | −910 | −838 | −866 | −1 164 | −706 | −329 | −350 |
| EBITDA | 0 | −57 | 335 | 236 | 410 | 438 | 651 | 536 | 249 | 563 | 354 | 992 | 384 | 474 | −432 | 465 | 128 | 81 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −33 | −81 | −81 | −81 | −81 | −6 | −4 | −10 | −14 | −112 | −114 | −129 | −110 |
| EBIT | 0 | −57 | 335 | 236 | 410 | 405 | 570 | 455 | 168 | 482 | 348 | 988 | 374 | 459 | −545 | 351 | −0 | −30 |
| Net financials | 0 | 4 | 3 | 11 | 10 | −15 | −13 | −74 | −33 | −82 | −48 | −48 | −58 | 87 | −20 | −67 | −146 | −35 |
| Profit before tax | 0 | −53 | 338 | 247 | 420 | 390 | 557 | 381 | 134 | 400 | 300 | 940 | 316 | 547 | −565 | 284 | −147 | −65 |
| Tax | −0 | −28 | 129 | 53 | 86 | 122 | 171 | −14 | 46 | 113 | 85 | 209 | 70 | 72 | −4 | −0 | −187 | 116 |
| Net profit | 0 | −25 | 209 | 195 | 335 | 268 | 386 | 395 | 88 | 287 | 215 | 731 | 246 | 475 | −561 | 284 | 40 | −181 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 706 | 957 | 747 | 896 | 1 549 | 1 839 | 2 387 | 2 454 | 2 068 | 2 347 | 2 613 | 3 112 | 3 871 | 3 294 | 2 265 | 2 595 | 4 897 |
| Equity | — | 341 | 229 | 286 | 515 | 606 | 934 | 952 | 980 | 1 268 | 1 259 | 1 759 | 1 962 | 2 379 | 1 817 | 1 791 | 1 831 | 1 650 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 396 | 348 | 269 | 218 | 0 | 0 | 0 | 0 | 256 | 224 | 196 | 169 | 149 |
| Short-term debt | 0 | 364 | 728 | 460 | 381 | 548 | 556 | 1 167 | 1 256 | 800 | 1 088 | 854 | 1 150 | 1 237 | 1 252 | 277 | 594 | 3 098 |
| Total debt | 0 | 364 | 728 | 460 | 381 | 943 | 905 | 1 435 | 1 474 | 800 | 1 088 | 854 | 1 150 | 1 493 | 1 477 | 474 | 763 | 3 246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WM Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nora Investment As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Wibecke Meyer | Deputy Member | 0 companies |
| Sven Peter Meyer | Chairman | 0 companies |