| Revenue | NOK 2,5M | -9% |
| EBITDA | NOK 92K | -96% |
| Net profit | NOK -116K | -110% |
| Total assets | NOK 3,5M | -2% |
| Equity | NOK 2,3M | -5% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 440 | 2 369 | 3 556 | 3 214 | 2 326 | 2 697 | 2 084 | 2 210 | 1 431 | 1 709 | 952 | 2 322 | 2 075 | 2 338 | 1 873 | 2 700 | 2 467 |
| Staff expenses | −964 | −851 | −1 413 | −1 236 | −1 244 | −1 577 | −884 | −1 219 | −1 399 | −1 341 | −1 321 | −33 | −1 320 | −1 601 | 518 | −24 | −1 701 |
| EBITDA | 660 | 346 | 193 | 809 | −375 | 83 | 152 | 11 | −1 050 | −694 | −2 298 | 2 045 | −40 | 19 | 1 848 | 2 109 | 92 |
| Depreciation & amort. | −54 | −120 | −100 | −109 | −133 | −135 | −169 | −169 | −187 | −205 | −291 | −724 | −880 | −960 | −925 | −849 | −174 |
| EBIT | 606 | 226 | 93 | 700 | −508 | −52 | −17 | −158 | −1 236 | −899 | −2 590 | 1 321 | −921 | −942 | 923 | 1 260 | −82 |
| Net financials | −3 | −1 | −2 | −13 | −1 746 | −28 | −35 | −30 | 896 | 554 | 3 646 | −6 | −59 | −65 | −144 | −88 | −34 |
| Profit before tax | 603 | 226 | 91 | 687 | −2 254 | −80 | −52 | −188 | −341 | −345 | 1 057 | 1 315 | −980 | −1 007 | 779 | 1 172 | −116 |
| Tax | 135 | −3 | −0 | 73 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 468 | 229 | 91 | 614 | −2 254 | −80 | −52 | −188 | −341 | −345 | 1 057 | 1 315 | −980 | −1 007 | 779 | 1 172 | −116 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 434 | 2 792 | 3 160 | 3 776 | 2 493 | 1 848 | 1 427 | 1 194 | 1 141 | 1 739 | 2 921 | 4 702 | 3 685 | 2 488 | 3 115 | 3 614 | 3 547 |
| Equity | 1 926 | 2 155 | 2 381 | 2 995 | 741 | 661 | 609 | 421 | 31 | −314 | 743 | 2 058 | 1 078 | 480 | 1 259 | 2 431 | 2 315 |
| Long-term debt | 0 | 0 | 0 | 213 | 463 | 758 | 638 | 517 | 845 | 1 268 | 1 758 | 1 973 | 1 770 | 1 378 | 1 226 | 556 | 275 |
| Short-term debt | 508 | 637 | 779 | 568 | 1 288 | 428 | 181 | 257 | 265 | 785 | 421 | 671 | 836 | 629 | 629 | 628 | 957 |
| Total debt | 508 | 637 | 779 | 781 | 1 751 | 1 186 | 818 | 773 | 1 110 | 2 053 | 2 178 | 2 644 | 2 607 | 2 007 | 1 856 | 1 183 | 1 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The 4s&D As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sindre André Zeiner-Gundersen | Deputy Member | 0 companies |
| Dag Herman Zeiner-Gundersen | Chairman | 0 companies |