| Revenue | NOK 1,5M | -7% |
| EBITDA | NOK -1,9M | -16% |
| Net profit | NOK -2M | +38% |
| Total assets | NOK 7,7M | -6% |
| Equity | NOK -384K | -124% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 468 | 7 830 | 5 757 | 4 471 | 5 301 | 2 121 | 2 295 | 4 646 | 1 640 | 923 | 5 372 | 2 949 | 3 212 | 2 882 | 2 543 | 1 619 | 1 504 |
| Staff expenses | −1 480 | −751 | −1 059 | −1 884 | −1 510 | −556 | −255 | −851 | −901 | −725 | −890 | −755 | −962 | −797 | −1 260 | −2 239 | −2 248 |
| EBITDA | −924 | 3 874 | 892 | −989 | −473 | −294 | 1 011 | 2 510 | −399 | −388 | 2 305 | −43 | 535 | 410 | 601 | −1 639 | −1 904 |
| Depreciation & amort. | −928 | −820 | −421 | −705 | −1 007 | −1 281 | −905 | −930 | −948 | −462 | −175 | −165 | −195 | −211 | −228 | −88 | −48 |
| EBIT | −1 852 | 3 054 | 471 | −1 694 | −1 480 | −1 575 | 107 | 1 580 | −1 347 | −850 | 2 130 | −208 | 341 | 199 | 373 | −1 727 | −1 952 |
| Net financials | −331 | −541 | −175 | −267 | −341 | −356 | −251 | −172 | −165 | −129 | −137 | −143 | −127 | −162 | −68 | −105 | −13 |
| Profit before tax | −2 183 | 2 513 | 296 | −1 960 | −1 821 | −1 930 | −144 | 1 408 | −1 512 | −979 | 1 994 | −351 | 214 | 37 | 305 | −1 832 | −1 964 |
| Tax | −642 | 407 | −223 | −858 | −726 | −0 | −0 | 322 | −287 | −134 | 540 | −77 | 47 | −163 | 67 | 1 331 | −0 |
| Net profit | −1 542 | 2 106 | 519 | −1 103 | −1 095 | −1 930 | −144 | 1 086 | −1 225 | −845 | 1 454 | −274 | 167 | 200 | 238 | −3 162 | −1 964 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 232 | 10 827 | 8 926 | 12 833 | 16 244 | 13 387 | 10 475 | 8 401 | 7 644 | 7 215 | 5 907 | 7 272 | 9 664 | 7 852 | 10 301 | 8 149 | 7 680 |
| Equity | — | 4 450 | 4 369 | 3 267 | 2 171 | 2 041 | 1 896 | 2 982 | 1 757 | 912 | 2 366 | 2 092 | 4 305 | 4 505 | 4 743 | 1 581 | −384 |
| Long-term debt | 0 | 0 | 0 | 0 | 9 919 | 7 457 | 4 005 | 937 | 886 | 2 957 | 847 | 1 645 | 3 826 | 918 | 1 019 | 1 359 | 1 492 |
| Short-term debt | 76 | 78 | 135 | 142 | 4 154 | 3 888 | 4 574 | 4 482 | 5 001 | 3 346 | 2 694 | 3 535 | 1 533 | 2 429 | 4 539 | 5 209 | 6 572 |
| Total debt | 5 388 | 6 377 | 4 557 | 9 566 | 14 073 | 11 346 | 8 578 | 5 418 | 5 887 | 6 303 | 3 541 | 5 180 | 5 359 | 3 347 | 5 558 | 6 568 | 8 064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vti As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Oddbjørn Eken | Chief Executive Officer | 0 companies |
| Aase Killand | Chief Executive Officer | 0 companies |