| Revenue | NOK 263K | -98% |
| EBITDA | NOK -1,6M | -173% |
| Net profit | NOK -1,8M | -189% |
| Total assets | NOK 1,4M | -71% |
| Equity | NOK -1,8M | -292% |
| Employees | 37 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 951 | 15 815 | 18 398 | 18 417 | 20 113 | 18 889 | 19 071 | 19 988 | 20 348 | 15 508 | 17 839 | 18 884 | 9 194 | 10 644 | 14 100 | 17 061 | 263 |
| Staff expenses | −3 068 | −4 090 | −4 576 | −4 778 | −4 942 | −5 073 | −6 350 | −6 176 | −6 345 | −4 052 | −5 032 | −4 752 | −2 839 | −2 967 | −6 062 | −5 118 | −406 |
| EBITDA | 774 | 703 | 1 999 | 2 232 | 2 222 | 1 819 | 872 | 604 | −1 190 | 368 | 669 | 2 160 | −183 | 50 | −2 501 | 2 245 | −1 636 |
| Depreciation & amort. | −237 | −314 | −356 | −371 | −326 | −314 | −483 | −645 | −710 | −704 | −756 | −339 | −148 | −142 | −134 | −140 | −0 |
| EBIT | 537 | 389 | 1 643 | 1 861 | 1 896 | 1 505 | 389 | −42 | −1 901 | −336 | −87 | 1 821 | −330 | −92 | −2 636 | 2 105 | −1 636 |
| Net financials | −7 | −55 | −31 | −66 | −43 | 11 | −246 | 43 | 86 | 74 | −37 | 3 | 60 | −16 | −144 | −108 | −137 |
| Profit before tax | 530 | 334 | 1 611 | 1 795 | 1 853 | 1 516 | 143 | 2 | −1 815 | −262 | −124 | 1 824 | −270 | −108 | −2 780 | 1 997 | −1 773 |
| Tax | 172 | 92 | 158 | 510 | 533 | 479 | 72 | 37 | 10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 359 | 243 | 1 453 | 1 285 | 1 320 | 1 037 | 71 | −36 | −1 825 | −262 | −124 | 1 824 | −270 | −108 | −2 780 | 1 997 | −1 773 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 632 | 5 180 | 5 437 | 6 929 | 6 886 | 7 936 | 11 200 | 8 805 | 6 051 | 7 905 | 4 466 | 6 213 | 4 638 | 4 838 | 3 042 | 4 938 | 1 447 |
| Equity | 1 728 | 1 970 | 2 424 | 2 521 | 3 841 | 3 878 | 3 754 | 3 617 | 1 762 | 2 595 | 2 564 | 688 | 418 | 311 | −2 469 | −472 | −1 848 |
| Long-term debt | 928 | 869 | 0 | 0 | 0 | 0 | 2 691 | 1 410 | 998 | 0 | 0 | 0 | 2 417 | 1 605 | 1 402 | 2 097 | 606 |
| Short-term debt | 976 | 2 340 | 2 981 | 4 341 | 3 045 | 4 058 | 4 755 | 3 778 | 3 291 | 5 310 | 1 901 | 5 524 | 1 803 | 2 922 | 4 109 | 3 313 | 2 689 |
| Total debt | 1 904 | 3 210 | 3 013 | 4 408 | 3 045 | 4 058 | 7 446 | 5 188 | 4 288 | 5 310 | 1 901 | 5 524 | 4 219 | 4 527 | 5 511 | 5 410 | 3 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weimar As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Kittelsen | Chief Executive Officer | 0 companies |
| Nora Benonisen Indreeide | Chief Executive Officer | 0 companies |
| Lena Kristin Ask | Chief Executive Officer | 0 companies |
| Jesper Lind | Board of Directors | 0 companies |
| Stefan Johan Jansen | Chairman | 0 companies |
| Fridtjof Lasse Jahnsen | Board of Directors | 0 companies |
| Paal Iver Mangerud | Board of Directors | 0 companies |