| Revenue | NOK 320K | -20% |
| EBITDA | NOK -61K | +86% |
| Net profit | NOK -98K | +74% |
| Total assets | NOK 7,4M | +80% |
| Equity | NOK 1,8M | +331% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 327 | 334 | 367 | 309 | 488 | 546 | 522 | 579 | 364 | 371 | 306 | 315 | 302 | 451 | 402 | 320 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 295 | 214 | 266 | 267 | 119 | 301 | 334 | 281 | 355 | 81 | 82 | 56 | 92 | 26 | 67 | −426 | −61 |
| Depreciation & amort. | −39 | −49 | −55 | −58 | −44 | −40 | −40 | −34 | −32 | −32 | −32 | −32 | −32 | −32 | −57 | −65 | −65 |
| EBIT | 256 | 165 | 210 | 209 | 75 | 261 | 294 | 247 | 324 | 49 | 50 | 24 | 60 | −6 | 10 | −491 | −126 |
| Net financials | −151 | −116 | −76 | −60 | −68 | −35 | −32 | −2 | −1 | 0 | −1 | −1 | −0 | −0 | −0 | 0 | 0 |
| Profit before tax | 105 | 49 | 134 | 149 | 7 | 225 | 263 | 245 | 323 | 49 | 49 | 23 | 60 | −6 | 10 | −491 | −126 |
| Tax | 30 | 14 | 38 | 42 | 2 | 62 | 71 | 66 | 80 | 11 | 11 | 5 | 13 | −1 | 2 | −108 | −28 |
| Net profit | 76 | 35 | 97 | 107 | 5 | 163 | 192 | 179 | 243 | 38 | 38 | 18 | 47 | −5 | 8 | −383 | −98 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 836 | 1 691 | 1 682 | 1 677 | 1 569 | 1 536 | 1 539 | 1 487 | 1 397 | 1 350 | 1 254 | 1 234 | 1 228 | 1 347 | 2 617 | 4 091 | 7 360 |
| Equity | 286 | 321 | 418 | 525 | 530 | 534 | 622 | 678 | 810 | 782 | 780 | 798 | 803 | 786 | 794 | 411 | 1 770 |
| Long-term debt | 0 | 0 | 0 | 0 | 998 | 750 | 655 | 435 | 198 | 10 | 9 | 14 | 15 | 10 | 258 | 2 924 | 4 425 |
| Short-term debt | 124 | 46 | 51 | 58 | 41 | 252 | 262 | 374 | 390 | 559 | 465 | 422 | 409 | 551 | 1 565 | 756 | 1 165 |
| Total debt | 1 550 | 1 370 | 1 265 | 1 152 | 1 039 | 1 002 | 917 | 809 | 588 | 568 | 473 | 436 | 425 | 561 | 1 823 | 3 680 | 5 590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cepa Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Monica Knudsen Jakobsen | Deputy Member | 0 companies |
| Per Arne Jakobsen | Chairman | 0 companies |