| Revenue | NOK 0 | — |
| EBITDA | NOK -495K | +6% |
| Net profit | NOK 9,4M | -54% |
| Total assets | NOK 135,4M | -36% |
| Equity | NOK 73,3M | +15% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 024 | 191 726 | 162 964 | 600 | 600 | 600 | 600 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −12 261 | −138 926 | −105 971 | −88 | −134 | −145 | −139 | −10 | −49 | −89 | −157 | −48 | −297 | −262 | −298 | −210 | −51 |
| EBITDA | 2 218 | −9 650 | 4 057 | −112 | −134 | −142 | −166 | −125 | −224 | −207 | −354 | −232 | −562 | −467 | −574 | −528 | −495 |
| Depreciation & amort. | −1 843 | −6 270 | −1 786 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 375 | −15 920 | 2 271 | −112 | −134 | −142 | −166 | −125 | −224 | −207 | −354 | −232 | −562 | −467 | −574 | −528 | −495 |
| Net financials | −334 | −9 436 | 481 | 6 342 | 4 899 | 1 818 | 22 622 | 1 865 | −42 | 22 | −146 | −192 | 4 781 | 5 327 | 19 919 | 27 292 | 12 553 |
| Profit before tax | 41 | −25 355 | 2 752 | 6 230 | 4 766 | 1 676 | 22 456 | 1 740 | −266 | −185 | −500 | −424 | 4 220 | 4 860 | 19 345 | 26 764 | 12 058 |
| Tax | −159 | −4 474 | −124 | 585 | −70 | −55 | 1 931 | 482 | −59 | −35 | −101 | −82 | 939 | 1 080 | 4 256 | 6 328 | 2 653 |
| Net profit | 199 | −20 881 | 2 877 | 5 645 | 4 835 | 1 732 | 20 525 | 1 258 | −207 | −150 | −399 | −341 | 3 280 | 3 780 | 15 089 | 20 436 | 9 405 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47 099 | 93 576 | 82 153 | 71 343 | 54 434 | 62 460 | 54 039 | 54 973 | 86 179 | 78 632 | 79 062 | 79 170 | 100 496 | 118 583 | 119 435 | 210 348 | 135 431 |
| Equity | 15 657 | 22 890 | 25 767 | 43 023 | 42 600 | 43 627 | 44 682 | 48 940 | 65 533 | 65 384 | 64 985 | 64 643 | 65 891 | 65 862 | 65 878 | 63 891 | 73 296 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 832 | 18 832 | 9 281 | 5 297 | 5 390 | 11 975 | 12 287 | 12 423 | 30 664 | 47 827 | 34 217 | 9 758 | 42 429 |
| Short-term debt | 6 040 | 24 113 | 11 | 8 505 | 1 | 1 | 77 | 736 | 15 255 | 1 273 | 1 791 | 2 104 | 3 941 | 4 895 | 19 339 | 136 699 | 19 706 |
| Total debt | 31 441 | 70 686 | 56 386 | 28 320 | 11 833 | 18 833 | 9 357 | 6 033 | 20 646 | 13 249 | 14 077 | 14 527 | 34 605 | 52 721 | 53 557 | 146 458 | 62 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Teleplan Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Christian Welhaven | Chief Executive Officer | 0 companies |
| Mikael Farstad Hellevik | Board of Directors | 0 companies |
| Jørn Arve Longem | Chairman | 0 companies |
| John Nyheim | Board of Directors | 0 companies |
| Åse Asvald Bergland | Board of Directors | 0 companies |