| Revenue | NOK 8M | -30% |
| EBITDA | NOK -197K | -105% |
| Net profit | NOK -1,5M | -150% |
| Total assets | NOK 6,2M | -22% |
| Equity | NOK -97K | -107% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 812 | 3 173 | 5 589 | 5 928 | 3 542 | 2 559 | 9 808 | 10 045 | 7 533 | 3 601 | 3 150 | 229 | 8 149 | 11 480 | 8 033 |
| Staff expenses | −682 | −664 | −1 448 | −996 | −1 219 | −870 | −3 518 | −4 709 | −3 102 | −1 852 | −2 154 | −15 | −2 059 | −2 831 | −2 794 |
| EBITDA | −573 | 133 | 797 | 1 542 | 290 | 308 | 2 234 | 1 739 | 452 | −758 | −340 | −913 | 397 | 4 046 | −197 |
| Depreciation & amort. | −397 | −414 | −465 | −532 | −509 | −304 | −322 | −376 | −269 | −249 | −326 | −23 | −192 | −725 | −829 |
| EBIT | −970 | −282 | 331 | 1 010 | −219 | 4 | 1 912 | 1 364 | 182 | −1 007 | −666 | −936 | 205 | 3 321 | −1 027 |
| Net financials | −186 | −252 | −247 | −310 | −315 | −299 | −202 | −178 | −167 | −244 | −271 | −159 | −301 | −279 | −526 |
| Profit before tax | −1 156 | −534 | 84 | 699 | −533 | −295 | 1 710 | 1 185 | 15 | −1 251 | −937 | −1 095 | −95 | 3 042 | −1 553 |
| Tax | −318 | −98 | 25 | 196 | −148 | −71 | 462 | 307 | −3 | −157 | −0 | −0 | −0 | 70 | −70 |
| Net profit | −838 | −436 | 59 | 503 | −385 | −224 | 1 249 | 878 | 18 | −1 094 | −937 | −1 095 | −95 | 2 972 | −1 483 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 503 | 3 373 | 4 371 | 4 105 | 3 859 | 3 007 | 4 034 | 6 520 | 6 798 | 5 723 | 2 451 | 3 738 | 5 368 | 7 888 | 6 164 |
| Equity | −27 | −463 | −403 | 100 | −285 | −509 | 740 | 1 618 | 1 636 | 541 | −396 | −1 491 | −1 586 | 1 386 | −97 |
| Long-term debt | 1 878 | 2 066 | 3 260 | 2 642 | 2 239 | 1 816 | 1 599 | 1 209 | 1 875 | 1 461 | 1 215 | 1 562 | 1 471 | 1 123 | 384 |
| Short-term debt | 1 652 | 1 770 | 1 513 | 1 362 | 1 906 | 1 700 | 1 695 | 3 693 | 3 287 | 3 721 | 1 631 | 3 667 | 5 483 | 5 379 | 5 877 |
| Total debt | 3 530 | 3 836 | 4 774 | 4 005 | 4 144 | 3 516 | 3 294 | 4 902 | 5 162 | 5 182 | 2 846 | 5 229 | 6 954 | 6 502 | 6 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Planretting As | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stina Elisabet Henstedt Wiker | Deputy Member | 0 companies |
| Omar Wiker | Chairman | 0 companies |