| Revenue | NOK 212,2M | +0% |
| EBITDA | NOK 5,8M | -14% |
| Net profit | NOK 4,5M | +14% |
| Total assets | NOK 207,9M | +2% |
| Equity | NOK 186,9M | +2% |
| Employees | 18 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 046 | 10 933 | 11 720 | 15 227 | 16 166 | 17 732 | 22 316 | 62 042 | 59 661 | 47 027 | 46 341 | 35 179 | 32 928 | 34 670 | 35 303 | 211 304 | 212 239 |
| Staff expenses | −7 372 | −7 545 | −10 691 | −11 730 | −20 383 | −9 655 | −7 454 | −15 424 | −8 110 | −9 727 | −14 302 | −6 430 | −6 612 | −7 361 | −9 151 | −19 929 | −16 021 |
| EBITDA | 249 | 904 | −2 481 | −514 | −12 261 | −1 444 | 7 971 | 4 947 | 6 473 | 1 837 | 8 508 | 2 679 | 878 | 1 966 | 2 676 | 6 726 | 5 785 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −71 | −236 | −518 | −876 | −1 048 | −966 | −1 277 | −1 335 | −1 548 | −1 439 | −1 544 | −1 068 |
| EBIT | 249 | 904 | −2 481 | −514 | −12 261 | −1 515 | 7 735 | 4 429 | 5 597 | 789 | 7 542 | 1 402 | −457 | 418 | 1 237 | 5 182 | 4 717 |
| Net financials | −62 | −31 735 | −1 223 | 5 226 | 2 866 | 3 873 | 5 286 | −2 966 | −715 | 2 511 | −1 707 | −1 248 | 2 071 | 1 429 | 1 873 | 206 | 985 |
| Profit before tax | 187 | −30 831 | −3 704 | 4 712 | −9 395 | 2 358 | 13 021 | 1 463 | 4 882 | 3 300 | 5 835 | 154 | 1 614 | 1 847 | 3 110 | 5 388 | 5 702 |
| Tax | 1 568 | −67 | −1 081 | 1 163 | −2 947 | −588 | 2 776 | 439 | 1 251 | 829 | 1 345 | 34 | 24 | 93 | 1 860 | 1 426 | 1 180 |
| Net profit | −1 381 | −30 764 | −2 623 | 3 549 | −6 448 | 2 946 | 10 245 | 1 024 | 3 631 | 2 471 | 4 490 | 120 | 1 590 | 1 754 | 1 250 | 3 962 | 4 522 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 719 | 155 062 | 158 528 | 180 072 | 210 820 | 159 450 | 159 013 | 168 349 | 180 761 | 190 761 | 207 887 | 162 017 | 156 907 | 161 998 | 175 092 | 204 396 | 207 923 |
| Equity | 151 765 | 125 789 | 123 166 | 126 715 | 120 266 | 123 213 | 133 459 | 134 483 | 138 114 | 140 585 | 145 074 | 145 193 | 146 783 | 148 538 | 149 788 | 182 385 | 186 907 |
| Long-term debt | 27 945 | 27 081 | 25 581 | 25 568 | 23 986 | 0 | 0 | 0 | 0 | 0 | 6 | 5 | 5 | 5 | 0 | 0 | 0 |
| Short-term debt | 12 007 | 2 192 | 9 740 | 27 762 | 66 550 | 36 219 | 25 551 | 31 788 | 38 738 | 44 017 | 55 507 | 8 282 | 8 073 | 10 610 | 22 244 | 18 340 | 16 632 |
| Total debt | 39 952 | 29 273 | 35 321 | 53 330 | 90 536 | 36 219 | 25 551 | 31 788 | 38 738 | 44 017 | 55 513 | 8 287 | 8 078 | 10 615 | 22 244 | 18 340 | 16 632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Chief Executive Officer | 0 companies |
| Geir Wåland | Chief Executive Officer | 0 companies |
| Guido Bernd Müller | Board of Directors | 0 companies |
| Patrick Mathijs Catharina Hardy | Chairman | 0 companies |
| Klaus Dieter Brammertz | Chairman | 0 companies |
| Peter Schmitter | Board of Directors | 0 companies |
| Judith Susanne Scherzinger | Board of Directors | 0 companies |