| Revenue | NOK 40K | +4% |
| EBITDA | NOK -1,2M | -14% |
| Net profit | NOK -5,2M | +29% |
| Total assets | NOK 35,2M | +2% |
| Equity | NOK -31,9M | -20% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 3 662 | 332 | 239 | 144 | 1 845 | 4 274 | 6 838 | 1 243 | 513 | 896 | 87 | 184 | 34 | 36 | 38 | 40 |
| Staff expenses | 4 | −0 | 2 | −0 | −0 | −104 | −208 | −88 | −117 | −0 | −0 | −0 | −0 | −1 | −1 | −0 | −0 |
| EBITDA | −961 | 422 | −626 | −1 871 | −677 | −445 | 963 | 5 278 | −1 086 | −283 | −381 | −442 | −488 | −1 125 | −3 348 | −1 058 | −1 206 |
| Depreciation & amort. | −79 | −79 | −25 | −210 | −140 | −70 | −217 | −167 | −167 | −67 | −247 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −1 040 | 343 | −651 | −2 081 | −817 | −515 | 746 | 5 111 | −1 253 | −351 | −627 | −442 | −488 | −1 125 | −3 348 | −1 058 | −1 206 |
| Net financials | −9 633 | 5 922 | −451 | 1 309 | 1 366 | −2 263 | −1 147 | −530 | 2 409 | −3 213 | 1 165 | 1 943 | −1 499 | −1 341 | −2 256 | −6 259 | −4 021 |
| Profit before tax | −10 673 | 6 265 | −1 102 | −771 | 548 | −2 778 | −401 | 4 581 | 1 156 | −3 563 | 538 | 1 502 | −1 986 | −2 466 | −5 604 | −7 317 | −5 226 |
| Tax | −0 | −0 | −0 | −0 | 548 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −10 673 | 6 265 | −1 102 | −771 | 0 | −2 778 | −401 | 4 581 | 1 156 | −3 563 | 538 | 1 502 | −1 986 | −2 466 | −5 604 | −7 317 | −5 226 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 905 | 21 434 | 17 062 | 18 999 | 20 456 | 21 494 | 21 768 | 24 931 | 26 799 | 26 302 | 26 995 | 24 551 | 24 306 | 22 482 | 27 985 | 34 467 | 35 211 |
| Equity | −15 271 | −9 005 | −10 107 | −10 879 | −10 331 | −13 108 | −13 510 | −8 929 | −7 773 | −11 336 | −10 798 | −9 296 | −11 283 | −13 749 | −19 353 | −26 670 | −31 896 |
| Long-term debt | 45 524 | 0 | 0 | 0 | 24 970 | 28 307 | 29 782 | 31 118 | 30 874 | 34 677 | 34 809 | 30 805 | 32 598 | 32 674 | 40 185 | 47 332 | 52 445 |
| Short-term debt | 23 651 | 1 290 | 2 802 | 4 534 | 5 817 | 6 295 | 5 496 | 2 742 | 3 698 | 2 961 | 2 985 | 3 042 | 2 991 | 3 557 | 7 154 | 13 804 | 14 662 |
| Total debt | 69 175 | 30 439 | 27 170 | 29 878 | 30 787 | 34 602 | 35 278 | 33 859 | 34 572 | 37 638 | 37 793 | 33 847 | 35 589 | 36 231 | 47 338 | 61 137 | 67 107 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ely Hamilton Ltd. | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Anthony Flanagan | Chairman | 0 companies |