| Revenue | NOK 7,9M | +4% |
| EBITDA | NOK -663K | -350% |
| Net profit | NOK -501K | -443% |
| Total assets | NOK 3,8M | -7% |
| Equity | NOK 1,3M | -27% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 390 | 6 973 | 8 352 | 7 550 | 8 552 | 9 359 | 8 171 | 8 651 | 8 318 | 7 801 | 8 318 | 9 581 | 9 481 | 9 471 | 8 390 | 7 629 | 7 898 |
| Staff expenses | −4 582 | −4 382 | −5 268 | −5 633 | −0 | −7 404 | −8 188 | −7 279 | −5 863 | −5 764 | −6 100 | −6 809 | −7 834 | −6 895 | −6 189 | −6 049 | −6 529 |
| EBITDA | −323 | 1 580 | 1 749 | 179 | 400 | 206 | −1 876 | −363 | 856 | 123 | 913 | 1 275 | 366 | −370 | 461 | −147 | −663 |
| Depreciation & amort. | −137 | −98 | −98 | −16 | −0 | −46 | −105 | −104 | −95 | −38 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −460 | 1 482 | 1 651 | 163 | 400 | 160 | −1 981 | −467 | 761 | 85 | 913 | 1 275 | 366 | −370 | 461 | −147 | −663 |
| Net financials | 1 | −55 | 5 | 25 | 26 | 22 | 5 | −21 | −78 | −15 | 1 | 2 | 0 | −5 | 7 | 29 | 21 |
| Profit before tax | −459 | 1 427 | 1 655 | 188 | 426 | 183 | −1 976 | −488 | 683 | 69 | 914 | 1 277 | 366 | −374 | 467 | −118 | −642 |
| Tax | −129 | 413 | 466 | 54 | 4 | 52 | −534 | −81 | 201 | 34 | 218 | 292 | 81 | −82 | 103 | −26 | −141 |
| Net profit | −330 | 1 014 | 1 189 | 134 | 422 | 131 | −1 442 | −406 | 482 | 36 | 696 | 985 | 286 | −292 | 364 | −92 | −501 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 095 | 3 207 | 5 010 | 3 639 | 3 958 | 3 691 | 2 456 | 2 050 | 2 400 | 2 488 | 3 752 | 5 497 | 6 391 | 4 938 | 4 684 | 4 049 | 3 756 |
| Equity | 536 | 864 | 1 653 | 1 737 | 1 813 | 1 876 | 434 | 27 | 509 | 544 | 1 190 | 1 975 | 2 110 | 1 818 | 1 941 | 1 848 | 1 347 |
| Long-term debt | 396 | 262 | 336 | 136 | 0 | 0 | 51 | 51 | 51 | 51 | 51 | 89 | 239 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 162 | 2 080 | 3 022 | 1 765 | 2 145 | 1 815 | 1 971 | 1 971 | 1 840 | 1 893 | 2 511 | 3 434 | 4 041 | 3 120 | 2 744 | 2 200 | 2 408 |
| Total debt | 1 559 | 2 342 | 3 357 | 1 902 | 2 145 | 1 815 | 2 022 | 2 023 | 1 892 | 1 944 | 2 562 | 3 522 | 4 280 | 3 120 | 2 744 | 2 200 | 2 408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Deputy Member | Deputy Member | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 24.8% | 24.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Lise Øyan Waade | Deputy Member | 0 companies |
| Svein Waade | Chairman | 0 companies |