| Revenue | NOK 597K | -20% |
| EBITDA | NOK 170K | -51% |
| Net profit | NOK -55K | -133% |
| Total assets | NOK 4,9M | +8% |
| Equity | NOK 1,6M | +0% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 655 | 744 | 1 140 | 1 028 | 1 145 | 1 125 | 1 092 | 1 381 | 1 338 | 1 413 | 1 422 | 1 425 | 1 323 | 1 323 | 1 505 | 750 | 597 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 536 | −64 | 26 | 24 | 613 | 659 | 769 | 1 013 | −78 | 347 | 830 | 1 048 | 1 005 | 819 | 1 037 | 346 | 170 |
| Depreciation & amort. | −0 | −38 | −42 | −48 | −51 | −56 | −57 | −55 | −55 | −55 | −59 | −59 | −59 | −59 | −59 | −53 | −47 | −47 |
| EBIT | 0 | 497 | −105 | −22 | −26 | 556 | 602 | 714 | 959 | −133 | 289 | 771 | 989 | 946 | 760 | 983 | 299 | 123 |
| Net financials | 0 | −206 | −257 | −230 | −246 | −244 | −230 | −167 | −176 | −184 | −170 | −156 | −140 | −125 | −111 | −97 | −85 | −193 |
| Profit before tax | 0 | 291 | −363 | −253 | −272 | 313 | 372 | 547 | 783 | −317 | 119 | 616 | 849 | 821 | 649 | 887 | 214 | −71 |
| Tax | −0 | 81 | −85 | 25 | −76 | 88 | 103 | 148 | 208 | −81 | 27 | 140 | 187 | 181 | 143 | 195 | 48 | −16 |
| Net profit | 0 | 210 | −278 | −278 | −196 | 225 | 269 | 399 | 575 | −236 | 92 | 476 | 662 | 641 | 507 | 692 | 167 | −55 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 5 428 | 4 878 | 5 484 | 5 633 | 5 606 | 5 915 | 5 832 | 6 323 | 5 701 | 5 095 | 5 616 | 5 359 | 5 115 | 5 026 | 4 812 | 4 539 | 4 883 |
| Equity | — | 624 | 447 | 519 | 445 | 598 | 723 | 758 | 909 | 935 | 1 028 | 1 118 | 1 092 | 1 073 | 698 | 1 389 | 1 556 | 1 562 |
| Long-term debt | 0 | 0 | 0 | 4 817 | 5 099 | 4 753 | 4 607 | 4 401 | 3 919 | 4 669 | 3 858 | 3 574 | 3 287 | 3 001 | 3 073 | 2 780 | 2 697 | 3 200 |
| Short-term debt | 0 | 226 | 60 | 148 | 89 | 256 | 585 | 674 | 1 494 | 96 | 210 | 923 | 981 | 1 042 | 1 255 | 643 | 286 | 121 |
| Total debt | 0 | 4 803 | 4 431 | 4 965 | 5 188 | 5 008 | 5 192 | 5 075 | 5 414 | 4 766 | 4 068 | 4 497 | 4 267 | 4 043 | 4 329 | 3 423 | 2 983 | 3 321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steinar Jacobsen As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mariann Svendsen | Deputy Member | 0 companies |
| Steinar Jacobsen | Chairman | 0 companies |