| Revenue | NOK 6,9M | -33% |
| EBITDA | NOK -245K | -114% |
| Net profit | NOK -255K | -121% |
| Total assets | NOK 3,5M | -47% |
| Equity | NOK 1,7M | -41% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 562 | 10 128 | 9 832 | 11 442 | 10 460 | 12 083 | 10 924 | 10 470 | 8 638 | 7 936 | 7 239 | 8 085 | 6 913 | 7 600 | 7 972 | 10 339 | 6 900 |
| Staff expenses | −3 377 | −3 347 | −3 099 | −3 585 | −3 956 | −4 276 | −4 439 | −4 172 | −3 890 | −3 031 | −2 939 | −3 175 | −3 019 | −3 316 | −2 993 | −2 465 | −2 648 |
| EBITDA | 2 174 | 1 301 | 472 | 1 498 | 562 | 1 021 | 542 | 87 | 31 | 948 | 338 | 391 | 1 | 35 | 1 395 | 1 699 | −245 |
| Depreciation & amort. | −223 | −246 | −198 | −213 | −279 | −289 | −306 | −348 | −321 | −292 | −314 | −302 | −285 | −263 | −281 | −190 | −136 |
| EBIT | 1 951 | 1 055 | 274 | 1 285 | 283 | 732 | 236 | −261 | −291 | 656 | 23 | 89 | −284 | −228 | 1 114 | 1 509 | −381 |
| Net financials | 77 | 102 | 105 | 78 | 2 | 12 | 19 | 3 | −13 | −13 | −6 | −8 | −1 | 17 | −9 | 26 | 45 |
| Profit before tax | 2 028 | 1 157 | 379 | 1 362 | 285 | 743 | 255 | −258 | −303 | 644 | 17 | 81 | −284 | −211 | 1 106 | 1 536 | −337 |
| Tax | 573 | 326 | 93 | 385 | 103 | 205 | 69 | −59 | −0 | 69 | 1 | 18 | −62 | −100 | 279 | 329 | −81 |
| Net profit | 1 455 | 831 | 286 | 977 | 182 | 538 | 186 | −199 | −303 | 574 | 16 | 63 | −222 | −111 | 826 | 1 207 | −255 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 368 | 5 944 | 4 385 | 5 179 | 3 900 | 4 427 | 4 450 | 3 742 | 2 959 | 3 397 | 3 813 | 3 461 | 3 414 | 2 980 | 3 770 | 6 541 | 3 498 |
| Equity | 2 005 | 596 | 882 | 659 | 841 | 879 | 1 065 | 866 | 563 | 1 137 | 1 153 | 1 216 | 995 | 1 118 | 1 710 | 2 917 | 1 732 |
| Long-term debt | 96 | 108 | 120 | 105 | 86 | 59 | 59 | 0 | 0 | 62 | 57 | 37 | 0 | 0 | 20 | 0 | 0 |
| Short-term debt | 3 267 | 5 241 | 3 382 | 4 415 | 2 973 | 3 489 | 3 326 | 2 876 | 2 396 | 2 197 | 2 603 | 2 208 | 2 419 | 1 863 | 2 040 | 3 625 | 1 766 |
| Total debt | 3 363 | 5 348 | 3 502 | 4 520 | 3 059 | 3 548 | 3 385 | 2 876 | 2 396 | 2 260 | 2 660 | 2 245 | 2 419 | 1 863 | 2 060 | 3 625 | 1 766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Erik Dobbelw As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv Torunn Andersen | Deputy Member | 0 companies |
| Einar Marin Lura | Board of Directors | 0 companies |
| Erik Wallace Andersen | Chairman | 0 companies |