| Revenue | NOK 3,5M | -43% |
| EBITDA | NOK 1,1M | -49% |
| Net profit | NOK 876K | -47% |
| Total assets | NOK 2,8M | -28% |
| Equity | NOK 801K | +1% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 12 630 | 7 132 | 8 802 | 8 980 | 4 987 | 3 275 | 9 156 | 5 442 | 11 874 | 11 007 | 11 498 | 5 248 | 4 706 | 4 698 | 6 129 | 3 523 |
| Staff expenses | −0 | −0 | −2 874 | −2 316 | −2 564 | −2 058 | −1 444 | −3 109 | −4 391 | −2 901 | −8 053 | −8 203 | −9 129 | −3 165 | −2 505 | −2 995 | −3 585 | −1 576 |
| EBITDA | 0 | 0 | −275 | −1 086 | −946 | 130 | −300 | −767 | 412 | 600 | 1 907 | 1 459 | 1 607 | 1 607 | 1 865 | 1 110 | 2 061 | 1 056 |
| Depreciation & amort. | −0 | −0 | −50 | −54 | −51 | −32 | −2 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 0 | −325 | −1 139 | −997 | 98 | −302 | −767 | 412 | 600 | 1 907 | 1 459 | 1 607 | 1 607 | 1 865 | 1 110 | 2 061 | 1 056 |
| Net financials | 0 | 0 | 67 | −44 | −57 | 6 | 3 | −1 | −10 | 2 | 7 | 45 | 26 | 32 | 15 | 38 | 73 | 68 |
| Profit before tax | 0 | 0 | −257 | −1 184 | −1 053 | 104 | −299 | −768 | 402 | 602 | 1 913 | 1 504 | 1 633 | 1 639 | 1 880 | 1 148 | 2 134 | 1 124 |
| Tax | −0 | −0 | −93 | −326 | 352 | −0 | −0 | −320 | −428 | 158 | 466 | 353 | 360 | 364 | 414 | 253 | 469 | 247 |
| Net profit | 0 | 0 | −164 | −858 | −1 405 | 104 | −299 | −448 | 830 | 444 | 1 447 | 1 151 | 1 273 | 1 275 | 1 467 | 895 | 1 665 | 876 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | 2 628 | 1 369 | 1 219 | 819 | 623 | 1 460 | 3 342 | 4 403 | 5 635 | 4 589 | 5 320 | 3 287 | 3 843 | 2 723 | 3 839 | 2 764 |
| Equity | — | — | −555 | −1 413 | −2 745 | −2 623 | −2 922 | 464 | 2 442 | 2 886 | 724 | 731 | 883 | 1 168 | 635 | 630 | 795 | 801 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2 202 | 2 614 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 3 183 | 2 782 | 3 964 | 1 240 | 931 | 946 | 900 | 1 517 | 4 912 | 3 857 | 4 437 | 2 119 | 3 209 | 2 093 | 3 044 | 1 962 |
| Total debt | 0 | 0 | 3 183 | 2 782 | 3 964 | 3 442 | 3 545 | 996 | 900 | 1 517 | 4 912 | 3 857 | 4 437 | 2 119 | 3 209 | 2 093 | 3 044 | 1 962 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scenario Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kari Haugland | Board of Directors | 0 companies |
| Trond Sørensen | Chairman | 0 companies |
| Jorunn Katharina Sødal | Board of Directors | 0 companies |