| Revenue | NOK 16K | — |
| EBITDA | NOK -130K | +9% |
| Net profit | NOK -215K | -24% |
| Total assets | NOK 15,1M | -1% |
| Equity | NOK -47,4M | +0% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 571 | 3 897 | 17 402 | 12 676 | 45 429 | 7 908 | 4 667 | 15 060 | 15 351 | 8 024 | 3 426 | 0 | 0 | 0 | 0 | 0 | 16 |
| Staff expenses | −3 750 | −3 032 | −3 795 | −3 866 | −4 852 | −6 783 | −7 288 | −10 644 | −11 807 | −12 229 | −5 340 | −793 | −308 | −1 | 10 | −0 | −0 |
| EBITDA | −7 627 | −16 939 | −16 006 | −26 392 | 13 293 | −13 981 | −20 907 | −3 224 | −10 338 | −22 680 | −5 500 | −2 208 | −896 | −167 | −1 515 | −143 | −130 |
| Depreciation & amort. | −2 530 | −822 | −85 | −46 | −21 | −1 311 | −278 | −330 | −424 | −764 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −10 157 | −17 761 | −16 091 | −26 437 | 13 272 | −15 292 | −21 184 | −3 554 | −10 762 | −23 444 | −5 500 | −2 208 | −896 | −167 | −1 515 | −143 | −130 |
| Net financials | 8 916 | 25 767 | 13 402 | 34 718 | −8 158 | −66 207 | −41 888 | −19 252 | −8 514 | −64 850 | −2 023 | −1 202 | 15 550 | −28 | −14 | −30 | −85 |
| Profit before tax | −1 241 | 8 006 | −2 689 | 8 281 | 5 114 | −81 499 | −63 073 | −22 806 | −19 276 | −88 294 | −7 523 | −3 410 | 14 654 | −195 | −1 530 | −173 | −215 |
| Tax | −2 942 | −8 771 | −5 823 | −8 483 | 14 351 | 18 331 | −26 861 | −6 059 | −3 267 | 17 685 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 701 | 16 777 | 3 134 | 16 764 | −9 237 | −99 830 | −36 211 | −16 748 | −16 009 | −105 978 | −7 523 | −3 410 | 14 654 | −195 | −1 530 | −173 | −215 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 270 864 | 275 294 | 261 424 | 306 698 | 368 311 | 157 439 | 155 992 | 109 688 | 100 199 | 16 328 | 10 932 | 19 820 | 16 772 | 16 541 | 15 228 | 15 201 | 15 122 |
| Equity | 26 893 | 43 670 | 46 805 | 63 568 | 26 820 | −306 616 | 80 007 | 31 495 | 14 986 | −90 993 | −98 516 | −60 701 | −45 781 | −45 976 | −46 965 | −47 138 | −47 352 |
| Long-term debt | 187 046 | 205 498 | 195 661 | 160 510 | 228 329 | 125 032 | 0 | 0 | 19 214 | 21 266 | 24 413 | 79 058 | 60 329 | 60 347 | 59 831 | 59 847 | 59 894 |
| Short-term debt | 56 925 | 26 126 | 18 959 | 82 620 | 113 161 | 339 023 | 75 985 | 78 193 | 65 999 | 86 055 | 85 035 | 1 463 | 2 223 | 2 169 | 2 362 | 2 491 | 2 581 |
| Total debt | 243 971 | 231 624 | 214 620 | 243 129 | 341 490 | 464 055 | 75 985 | 78 193 | 85 214 | 107 321 | 109 448 | 80 521 | 62 553 | 62 516 | 62 193 | 62 339 | 62 475 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prora Invest As | Company | 67.0% | 67.0% | 2022 |
Staas As | Company | 4.3% | 4.3% | 2022 |
Lund Forvaltning As | Company | 4.2% | 4.2% | 2022 |
Duaa As | Company | 3.6% | 3.6% | 2022 |
Hent As | Company | 2.6% | 2.6% | 2022 |
Calypso Invest As | Company | 2.4% | 2.4% | 2022 |
Lindbak As | Company | 1.8% | 1.8% | 2022 |
Tambur As | Company | 1.2% | 1.2% | 2022 |
Spennarmering As | Company | 1.2% | 1.2% | 2022 |
Chrisco Estate As | Company | 1.2% | 1.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Whist | Board of Directors | 0 companies |
| John Syrstad | Chairman | 0 companies |
| Bernhard Johan Sandvik | Board of Directors | 0 companies |
| Terje Eriksen | Board of Directors | 0 companies |