| Revenue | NOK 60K | — |
| EBITDA | NOK -2,3M | -22% |
| Net profit | NOK -371K | +97% |
| Total assets | NOK 77M | -1% |
| Equity | NOK 66,1M | -3% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 004 | 1 602 | 1 850 | 3 545 | 2 837 | 2 850 | 2 921 | 2 977 | 2 984 | 3 190 | 4 679 | 4 856 | 5 077 | 4 960 | 4 238 | 0 | 60 |
| Staff expenses | −1 015 | −878 | −1 005 | −1 128 | −1 173 | −1 407 | −1 352 | −1 438 | −1 588 | −1 722 | −1 471 | −1 537 | −1 605 | −1 661 | −1 816 | −1 705 | −1 843 |
| EBITDA | 110 | 253 | −336 | 1 963 | 1 240 | 873 | 1 248 | 1 068 | 1 018 | 1 141 | 2 760 | 2 945 | 2 889 | 2 955 | 1 798 | −1 921 | −2 336 |
| Depreciation & amort. | −513 | −422 | −439 | −458 | −457 | −455 | −523 | −529 | −529 | −612 | −763 | −835 | −849 | −850 | −663 | −0 | −0 |
| EBIT | −403 | −169 | −775 | 1 505 | 784 | 418 | 725 | 539 | 489 | 529 | 1 997 | 2 110 | 2 040 | 2 105 | 1 135 | −1 921 | −2 336 |
| Net financials | −2 793 | −1 801 | 1 166 | 7 011 | 1 406 | −279 | −318 | −2 049 | 1 425 | 2 787 | 1 378 | −2 701 | −733 | −55 | 65 322 | −11 389 | 1 964 |
| Profit before tax | −3 196 | −1 969 | 391 | 8 515 | 2 190 | 139 | 406 | −1 511 | 1 914 | 3 316 | 3 375 | −591 | 1 307 | 2 050 | 66 457 | −13 311 | −371 |
| Tax | −1 216 | 365 | −576 | 669 | 575 | 33 | 100 | −419 | 462 | 569 | 404 | 184 | 95 | 188 | −211 | 218 | −0 |
| Net profit | −1 980 | −2 334 | 967 | 7 846 | 1 615 | 106 | 306 | −1 092 | 1 452 | 2 747 | 2 971 | −775 | 1 212 | 1 861 | 66 669 | −13 529 | −371 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23 614 | 25 428 | 49 556 | 50 390 | 45 817 | 43 203 | 44 439 | 43 856 | 46 362 | 54 125 | 53 841 | 56 397 | 56 633 | 56 746 | 111 708 | 77 377 | 76 977 |
| Equity | 9 021 | 6 687 | 9 941 | 16 987 | 18 602 | 16 508 | 16 114 | 13 652 | 14 003 | 16 251 | 18 472 | 17 105 | 17 567 | 16 928 | 81 912 | 68 384 | 66 063 |
| Long-term debt | 0 | 0 | 0 | 0 | 24 898 | 25 394 | 26 645 | 28 904 | 28 338 | 34 265 | 33 075 | 33 921 | 33 572 | 30 446 | 19 542 | 0 | 0 |
| Short-term debt | 1 084 | 1 797 | 7 056 | 1 387 | 2 317 | 1 302 | 1 680 | 1 300 | 4 021 | 3 609 | 2 294 | 5 372 | 5 495 | 9 372 | 10 254 | 8 993 | 10 915 |
| Total debt | 14 593 | 18 740 | 39 615 | 33 403 | 27 215 | 26 696 | 28 325 | 30 205 | 32 359 | 37 874 | 35 370 | 39 293 | 39 067 | 39 818 | 29 796 | 8 993 | 10 915 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Svein Borsheim | Chairman | 0 companies |