| Revenue | NOK 742K | +420% |
| EBITDA | NOK -333K | +40% |
| Net profit | NOK -611K | -134% |
| Total assets | NOK 11,2M | -16% |
| Equity | NOK 7,4M | -8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 337 | 1 364 | 1 266 | 1 717 | 1 940 | 2 823 | 3 450 | 4 608 | 4 942 | 5 709 | 5 853 | 17 554 | 3 129 | 3 513 | 1 063 | 143 | 742 |
| Staff expenses | −0 | −0 | −568 | −857 | −553 | −1 108 | −1 356 | −1 645 | −1 773 | −2 155 | −2 169 | −2 129 | −2 263 | −2 040 | −278 | −142 | −115 |
| EBITDA | 983 | 997 | 239 | 324 | 1 129 | 1 010 | 1 186 | 1 540 | 1 401 | 862 | 1 254 | 12 547 | −1 246 | −595 | −568 | −558 | −333 |
| Depreciation & amort. | −251 | −261 | −309 | −517 | −542 | −705 | −723 | −727 | −623 | −560 | −556 | −535 | −188 | −219 | −74 | −188 | −200 |
| EBIT | 732 | 737 | −70 | −193 | 587 | 306 | 463 | 813 | 779 | 303 | 697 | 12 012 | −1 434 | −815 | −642 | −746 | −533 |
| Net financials | −274 | −303 | −262 | −468 | −499 | −280 | −407 | −330 | −242 | −187 | −386 | −287 | −967 | −113 | 936 | 2 346 | −250 |
| Profit before tax | 458 | 434 | −332 | −661 | 88 | 26 | 56 | 483 | 537 | 116 | 312 | 11 725 | −2 401 | −928 | 294 | 1 600 | −783 |
| Tax | 128 | 122 | −93 | −42 | −0 | −0 | −0 | 36 | 129 | 28 | 153 | 2 502 | −283 | −204 | −170 | −200 | −172 |
| Net profit | 330 | 312 | −239 | −618 | 88 | 26 | 56 | 447 | 408 | 88 | 159 | 9 223 | −2 118 | −724 | 464 | 1 800 | −611 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 437 | 6 209 | 10 938 | 10 432 | 15 976 | 15 951 | 15 710 | 15 373 | 12 680 | 11 427 | 15 301 | 16 297 | 13 096 | 12 434 | 13 286 | 13 304 | 11 163 |
| Equity | 1 320 | 1 632 | 1 394 | 775 | 863 | 889 | 455 | 902 | 1 000 | 535 | 694 | 9 253 | 7 135 | 6 411 | 6 175 | 7 975 | 7 364 |
| Long-term debt | 0 | 0 | 0 | 9 319 | 14 875 | 14 712 | 14 665 | 13 800 | 10 525 | 9 822 | 13 420 | 5 675 | 5 131 | 5 242 | 4 899 | 4 617 | 3 810 |
| Short-term debt | 503 | 270 | 502 | 337 | 239 | 350 | 591 | 671 | 1 155 | 1 070 | 1 188 | 1 369 | 829 | 781 | 2 212 | 712 | −11 |
| Total debt | 5 117 | 4 576 | 9 544 | 9 656 | 15 114 | 15 062 | 15 256 | 14 471 | 11 680 | 10 892 | 14 608 | 7 044 | 5 960 | 6 023 | 7 111 | 5 329 | 3 799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Deputy Member | Deputy Member | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Torben Frantzen | Deputy Member | 0 companies |
| Jarle Normann Frantzen | Chairman | 0 companies |
| Simen Johnsen | Board of Directors | 0 companies |
| Alexander Frantzen | Board of Directors | 0 companies |
| Kirsten Frantzen | Board of Directors | 0 companies |