| Revenue | NOK 12,1M | +50% |
| EBITDA | NOK -145K | -232% |
| Net profit | NOK -209K | -383% |
| Total assets | NOK 4,3M | +54% |
| Equity | NOK 578K | -27% |
| Employees | 16 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 766 | 4 830 | 5 307 | 5 551 | 5 918 | 6 107 | 6 451 | 6 855 | 7 414 | 7 599 | 7 257 | 7 239 | 7 467 | 7 669 | 7 514 | 8 039 | 12 085 |
| Staff expenses | −3 859 | −3 884 | −4 220 | −4 607 | −4 770 | −4 951 | −5 228 | −5 505 | −5 881 | −6 043 | −5 776 | −5 741 | −5 862 | −6 072 | −5 644 | −5 881 | −9 133 |
| EBITDA | 114 | 87 | 109 | −59 | 73 | 54 | 47 | 95 | 213 | 53 | 20 | −85 | 125 | 44 | 25 | 110 | −145 |
| Depreciation & amort. | −31 | −27 | −7 | −9 | −17 | −25 | −20 | −21 | −25 | −24 | −29 | −41 | −31 | −26 | −26 | −16 | −52 |
| EBIT | 82 | 60 | 103 | −67 | 57 | 30 | 26 | 74 | 187 | 29 | −8 | −126 | 94 | 18 | −2 | 94 | −197 |
| Net financials | −4 | −0 | 5 | 15 | 15 | −0 | 15 | 14 | 13 | 15 | 14 | 28 | 33 | 16 | 6 | 4 | −10 |
| Profit before tax | 78 | 60 | 108 | −53 | 71 | 29 | 42 | 88 | 200 | 44 | 6 | −97 | 127 | 34 | 4 | 98 | −208 |
| Tax | 35 | 25 | 19 | 1 | 9 | 12 | 18 | 25 | 77 | 10 | 1 | 1 | 8 | 7 | 4 | 24 | 1 |
| Net profit | 43 | 35 | 88 | −54 | 62 | 17 | 24 | 63 | 123 | 34 | 5 | −98 | 119 | 26 | 0 | 74 | −209 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 471 | 1 679 | 1 906 | 1 776 | 1 795 | 2 015 | 2 026 | 2 140 | 2 724 | 2 274 | 2 372 | 2 270 | 2 379 | 2 646 | 2 549 | 2 803 | 4 318 |
| Equity | 269 | 304 | 393 | 338 | 401 | 418 | 442 | 505 | 627 | 661 | 666 | 568 | 687 | 713 | 713 | 787 | 578 |
| Long-term debt | 62 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 140 | 1 366 | 1 514 | 1 438 | 1 394 | 1 597 | 1 584 | 1 636 | 2 096 | 1 612 | 1 706 | 1 702 | 1 692 | 1 932 | 1 836 | 2 016 | 3 740 |
| Total debt | 1 202 | 1 375 | 1 514 | 1 438 | 1 394 | 1 597 | 1 584 | 1 636 | 2 096 | 1 612 | 1 706 | 1 702 | 1 692 | 1 932 | 1 836 | 2 016 | 3 740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Deputy Member | Deputy Member | 2021 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
PI Deputy Member | Deputy Member | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
JG | Board of Directors | 2021 | — | — |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Roy Brænd | Deputy Member | 0 companies |
| Gudmund Alme | Chief Executive Officer | 0 companies |
| Peter Ingar Mæhlen | Deputy Member | 0 companies |
| Haaken Wilhelm Mathiesen | Chairman | 0 companies |
| Jo Gimse | Board of Directors | 0 companies |
| Hans Peter Kilde | Deputy Chairman | 0 companies |
| Ole Erik Dufseth | Board of Directors | 0 companies |