| Revenue | NOK 1,2M | +14% |
| EBITDA | NOK 74K | +635% |
| Net profit | NOK 63K | +191% |
| Total assets | NOK 58K | -25% |
| Equity | NOK -133K | +32% |
| Employees | 4 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 953 | 956 | 1 057 | 1 525 | 1 635 | 1 954 | 1 441 | 1 139 | 1 016 | 957 | 1 045 | 1 110 | 1 248 | 1 226 | 1 037 | 1 075 | 1 224 |
| Staff expenses | −0 | −514 | −575 | −607 | −1 039 | −975 | −1 291 | −1 073 | −640 | −582 | −558 | −624 | −637 | −641 | −721 | −702 | −730 | −794 |
| EBITDA | 0 | 30 | 59 | 10 | −16 | 138 | 34 | −116 | 216 | 16 | 37 | −95 | −27 | 20 | 31 | −82 | −14 | 74 |
| Depreciation & amort. | −0 | −6 | −41 | −44 | −47 | −48 | −70 | −55 | −52 | −35 | −29 | −29 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 24 | 18 | −34 | −62 | 91 | −36 | −171 | 164 | −19 | 8 | −124 | −27 | 20 | 31 | −82 | −14 | 74 |
| Net financials | 0 | −4 | −13 | −2 | −7 | −1 | −5 | −3 | −8 | −5 | −1 | −3 | −3 | −1 | −1 | −0 | −2 | −11 |
| Profit before tax | 0 | 20 | 6 | −35 | −69 | 90 | −41 | −173 | 155 | −24 | 7 | −127 | −29 | 20 | 30 | −82 | −16 | 63 |
| Tax | −0 | 6 | 2 | −9 | −19 | 26 | −9 | −46 | 46 | −5 | 3 | −27 | −6 | 4 | 7 | −18 | 54 | −0 |
| Net profit | 0 | 14 | 3 | −27 | −50 | 64 | −32 | −127 | 110 | −19 | 4 | −100 | −23 | 15 | 23 | −64 | −70 | 63 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 285 | 357 | 247 | 294 | 948 | 471 | 308 | 177 | 153 | 213 | 86 | 125 | 100 | 121 | 143 | 77 | 58 |
| Equity | — | 54 | 108 | 81 | 31 | 95 | 62 | −64 | 45 | 26 | 30 | −70 | −91 | −76 | −62 | −126 | −196 | −133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 231 | 250 | 166 | 263 | 853 | 409 | 373 | 131 | 127 | 183 | 156 | 216 | 176 | 183 | 269 | 273 | 190 |
| Total debt | 0 | 231 | 250 | 166 | 263 | 853 | 409 | 373 | 131 | 127 | 183 | 156 | 216 | 176 | 183 | 269 | 273 | 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 30.8% | 30.8% | 2022 | |
| Individual | 7.7% | 7.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Christian Thomassen | Deputy Member | 0 companies |
| Steinar Melby | Chairman | 0 companies |
| Kurt Helge Røsand | Board of Directors | 0 companies |