| Revenue | NOK 0 | — |
| EBITDA | NOK -30K | -111% |
| Net profit | NOK -267K | -363% |
| Total assets | NOK 19,3M | +56% |
| Equity | NOK 11,9M | -2% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 160 | 228 234 | 362 833 | 476 837 | 393 455 | 348 553 | 340 626 | 331 881 | 377 727 | 365 186 | 352 004 | 289 778 | 137 327 | 314 | 0 |
| Staff expenses | −10 364 | −10 732 | −11 866 | −20 230 | −19 209 | −19 288 | −20 466 | −20 810 | −21 810 | −15 663 | −15 470 | −14 396 | −3 485 | −0 | 4 |
| EBITDA | 5 924 | 4 336 | 3 011 | 13 725 | 4 993 | 2 456 | 2 791 | −1 882 | −6 562 | −765 | −2 205 | −10 955 | −1 248 | 274 | −30 |
| Depreciation & amort. | −151 | −188 | −164 | −231 | −229 | −286 | −596 | −762 | −751 | −653 | −423 | −264 | −149 | −99 | −296 |
| EBIT | 5 773 | 4 148 | 2 847 | 13 494 | 4 764 | 2 170 | 2 195 | −2 643 | −7 313 | −1 417 | −2 628 | −11 219 | −1 397 | 175 | −326 |
| Net financials | 2 045 | −207 | 8 | 489 | 741 | 647 | 709 | 497 | −1 615 | −776 | −260 | 205 | −314 | −45 | −16 |
| Profit before tax | 7 818 | 3 941 | 2 855 | 13 982 | 5 505 | 2 817 | 2 904 | −2 146 | −8 928 | −2 194 | −2 888 | −11 014 | −1 711 | 130 | −343 |
| Tax | 2 209 | 1 135 | 832 | 3 942 | 1 585 | 869 | 683 | −426 | −649 | 1 794 | −0 | −0 | −5 761 | 29 | −75 |
| Net profit | 5 609 | 2 806 | 2 023 | 10 040 | 3 920 | 1 947 | 2 221 | −1 720 | −8 279 | −3 988 | −2 888 | −11 014 | 4 050 | 101 | −267 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 107 | 78 170 | 100 455 | 109 758 | 112 969 | 90 778 | 88 241 | 86 705 | 89 114 | 90 023 | 79 164 | 48 203 | 29 086 | 12 359 | 19 268 |
| Equity | 20 811 | 22 775 | 24 192 | 30 216 | 32 176 | 33 149 | 34 260 | 32 395 | 24 116 | 20 665 | 17 616 | 7 568 | 12 115 | 12 217 | 11 949 |
| Long-term debt | −960 | −1 746 | −2 163 | −2 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 335 | 53 649 | 74 100 | 76 896 | 78 085 | 55 178 | 50 737 | 54 170 | 64 859 | 69 358 | 61 548 | 40 635 | 16 971 | 143 | 7 319 |
| Total debt | 38 335 | 53 649 | 74 100 | 76 896 | 78 085 | 55 178 | 50 737 | 54 170 | 64 859 | 69 358 | 61 548 | 40 635 | 16 971 | 143 | 7 319 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Geminor As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjetil Vikingstad | Chairman | 0 companies |