| Revenue | NOK 100K | +63% |
| EBITDA | NOK -252K | +35% |
| Net profit | NOK -102K | +66% |
| Total assets | NOK 10,2M | +1% |
| Equity | NOK 3,7M | -3% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 464 | 990 | 1 421 | 1 037 | 2 084 | 1 266 | 1 158 | 542 | 764 | 45 | 0 | 0 | 0 | 0 | 100 | 61 | 100 |
| Staff expenses | −916 | −685 | −814 | −796 | −689 | −485 | −700 | −757 | −757 | −588 | −199 | −236 | −453 | −657 | −227 | −352 | −236 |
| EBITDA | 306 | −28 | 339 | −147 | 1 173 | 671 | 356 | −292 | −170 | −640 | −291 | −325 | −536 | −742 | −224 | −390 | −252 |
| Depreciation & amort. | −83 | −53 | −21 | −12 | −11 | −1 | −7 | −7 | −22 | −189 | −189 | −189 | −189 | −173 | −0 | −0 | −0 |
| EBIT | 224 | −81 | 318 | −160 | 1 162 | 670 | 349 | −300 | −192 | −828 | −479 | −514 | −724 | −915 | −224 | −390 | −252 |
| Net financials | 284 | 1 682 | 186 | −108 | 888 | 293 | −77 | 148 | −184 | 385 | −144 | −47 | 91 | 1 839 | 1 904 | 92 | 150 |
| Profit before tax | 507 | 1 602 | 504 | −268 | 2 049 | 963 | 272 | −151 | −376 | −443 | −624 | −561 | −633 | 923 | 1 680 | −298 | −102 |
| Tax | 29 | 107 | 78 | −0 | 357 | 300 | 190 | −1 | 38 | −38 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 478 | 1 494 | 426 | −268 | 1 692 | 663 | 82 | −151 | −414 | −405 | −624 | −561 | −633 | 923 | 1 680 | −298 | −102 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 178 | 8 595 | 7 869 | 7 259 | 8 947 | 9 108 | 9 006 | 7 959 | 7 685 | 7 187 | 8 351 | 7 958 | 7 439 | 7 168 | 7 239 | 10 103 | 10 225 |
| Equity | 7 210 | 7 704 | 7 431 | 6 963 | 8 405 | 8 668 | 8 150 | 7 799 | 7 386 | 6 981 | 6 157 | 5 596 | 4 463 | 3 386 | 4 066 | 3 768 | 3 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 38 | 0 | 2 031 | 2 161 | 2 281 | 2 418 | 2 563 | 5 775 | 6 060 |
| Short-term debt | 968 | 890 | 438 | 296 | 542 | 439 | 856 | 160 | 262 | 207 | 163 | 201 | 695 | 1 364 | 610 | 561 | 499 |
| Total debt | 968 | 890 | 438 | 296 | 542 | 440 | 857 | 160 | 299 | 207 | 2 194 | 2 362 | 2 977 | 3 782 | 3 173 | 6 335 | 6 559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Olav Kjøs | Deputy Member | 0 companies |
| Jens Gunnar Bergaust | Chairman | 0 companies |
| Sissel Helene Bergaust | Board of Directors | 0 companies |