| Revenue | NOK 1,5M | -12% |
| EBITDA | NOK -2,3M | -639% |
| Net profit | NOK 191K | -96% |
| Total assets | NOK 46M | -8% |
| Equity | NOK 40,2M | +0% |
| Employees | 1 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 093 | 46 161 | 42 852 | 0 | 549 | 1 585 | 1 610 | 2 141 | 2 660 | 2 309 | 1 411 | 1 447 | 1 495 | 1 530 | 1 683 | 1 488 |
| Staff expenses | −22 310 | −15 000 | −12 002 | −1 817 | −2 700 | −836 | −705 | −859 | −1 065 | −926 | −858 | −663 | −1 773 | −623 | 2 051 | −437 |
| EBITDA | 6 459 | 4 369 | 7 149 | −2 543 | −3 369 | −3 500 | −3 384 | −2 803 | −2 714 | −2 787 | −1 195 | −1 222 | −2 970 | −2 319 | 424 | −2 283 |
| Depreciation & amort. | −264 | −407 | −253 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 6 194 | 3 962 | 6 897 | −2 543 | −3 369 | −3 500 | −3 384 | −2 803 | −2 714 | −2 787 | −1 195 | −1 222 | −2 970 | −2 319 | 424 | −2 283 |
| Net financials | 736 | 159 | 181 | 3 274 | 3 451 | 3 749 | 10 294 | 6 497 | 2 633 | 40 611 | 2 679 | 14 248 | 7 285 | 2 932 | 5 715 | 1 995 |
| Profit before tax | 6 930 | 4 121 | 7 077 | 731 | 81 | 250 | 6 910 | 3 694 | −81 | 37 824 | 1 485 | 13 026 | 4 315 | 613 | 6 139 | −289 |
| Tax | 1 940 | 1 150 | 1 978 | −0 | −9 | 17 | 125 | 56 | 10 | 103 | 27 | 38 | −164 | 90 | 714 | −480 |
| Net profit | 4 990 | 2 971 | 5 099 | 731 | 90 | 233 | 6 785 | 3 639 | −91 | 37 721 | 1 458 | 12 988 | 4 479 | 524 | 5 425 | 191 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29 154 | 28 572 | 30 681 | 20 266 | 19 904 | 20 687 | 32 614 | 24 853 | 19 545 | 26 464 | 27 932 | 38 953 | 42 776 | 50 638 | 49 823 | 45 951 |
| Equity | 10 922 | 12 186 | 15 286 | 14 827 | 13 417 | 12 150 | 17 435 | 15 074 | 13 483 | 22 824 | 22 782 | 34 155 | 36 634 | 37 579 | 40 005 | 40 195 |
| Long-term debt | −3 483 | −3 794 | −3 689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 120 | 7 200 | 5 280 |
| Short-term debt | 14 749 | 12 592 | 11 706 | 1 850 | 2 734 | 4 846 | 11 692 | 6 378 | 2 556 | 441 | 2 072 | 1 894 | 2 491 | 696 | 2 618 | 476 |
| Total debt | 14 749 | 12 592 | 11 706 | 1 850 | 2 734 | 4 846 | 11 692 | 6 378 | 2 556 | 441 | 2 072 | 1 894 | 2 491 | 9 816 | 9 818 | 5 756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HI Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spinnaker Invest As | Company | 59.9% | 59.9% | 2024 |
Norsecraft Holding As | Company | 37.7% | 37.7% | 2024 |
Norsecraft As | Company | 1.2% | 1.2% | 2024 |
Waaler As | Company | 1.1% | 1.1% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Ivar Ellingsen | Chief Executive Officer | 0 companies |
| Jørgen Waaler | Chairman | 0 companies |
| Hans Holter-Sørensen | Board of Directors | 0 companies |
| Ernst Stephan Hans Berlin | Board of Directors | 0 companies |