| Revenue | NOK 781K | -30% |
| EBITDA | NOK -638K | -18% |
| Net profit | NOK -6,9M | -276% |
| Total assets | NOK 52M | -9% |
| Equity | NOK 5,1M | -57% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 096 | 4 092 | 3 349 | 3 232 | 3 242 | 2 898 | 2 955 | 3 040 | 2 645 | 3 193 | 3 448 | 3 617 | 3 286 | 2 462 | 1 273 | 1 119 | 781 |
| Staff expenses | −458 | −462 | −471 | −469 | −473 | −530 | −546 | −546 | −542 | −563 | −138 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 2 273 | 1 478 | 1 426 | 1 360 | 1 532 | 984 | 1 092 | 1 290 | 575 | 1 050 | 1 403 | 1 467 | 844 | 760 | −664 | −542 | −638 |
| Depreciation & amort. | −677 | −761 | −766 | −770 | −536 | −468 | −468 | −475 | −490 | −491 | −491 | −492 | −508 | −606 | −509 | −525 | −526 |
| EBIT | 1 596 | 717 | 660 | 591 | 995 | 516 | 624 | 814 | 85 | 559 | 911 | 975 | 336 | 154 | −1 173 | −1 067 | −1 164 |
| Net financials | −1 347 | −512 | −537 | −874 | −1 024 | −957 | −904 | −661 | −8 373 | −1 281 | −1 570 | −1 027 | −1 936 | −1 750 | −2 012 | −677 | −5 694 |
| Profit before tax | 250 | 205 | 122 | −283 | −29 | −441 | −280 | 153 | −8 288 | −722 | −659 | −52 | −1 600 | −1 596 | −3 185 | −1 744 | −6 858 |
| Tax | −844 | 115 | 200 | −64 | −1 065 | −211 | −72 | −306 | −294 | −335 | −1 407 | −11 | −350 | −351 | −698 | 82 | −0 |
| Net profit | 1 094 | 90 | −78 | −219 | 1 036 | −230 | −208 | 459 | −7 994 | −387 | 748 | −41 | −1 251 | −1 245 | −2 487 | −1 826 | −6 858 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42 349 | 42 805 | 45 058 | 46 841 | 51 794 | 47 852 | 45 444 | 46 792 | 38 977 | 38 984 | 46 440 | 46 814 | 45 909 | 60 611 | 54 471 | 57 214 | 52 037 |
| Equity | 18 031 | 17 123 | 17 045 | 16 826 | 17 560 | 1 279 | 1 071 | 1 285 | −6 710 | −7 097 | −5 407 | −5 448 | −6 699 | 16 256 | 13 769 | 11 943 | 5 085 |
| Long-term debt | 0 | 0 | 0 | 0 | 30 964 | 41 276 | 43 678 | 44 801 | 45 269 | 45 582 | 50 987 | 51 231 | 52 075 | 43 769 | 39 849 | 44 584 | 46 257 |
| Short-term debt | 3 633 | 4 195 | 6 222 | 495 | 3 271 | 5 297 | 694 | 706 | 418 | 499 | 861 | 1 031 | 532 | 586 | 852 | 687 | 696 |
| Total debt | 24 317 | 25 682 | 28 012 | 30 015 | 34 235 | 46 573 | 44 373 | 45 508 | 45 687 | 46 081 | 51 848 | 52 262 | 52 607 | 44 355 | 40 702 | 45 271 | 46 952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Contact Person | Contact Person | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Siu Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Rimer | Contact Person | 0 companies |
| Morten Hagh | Chairman | 0 companies |
| Johan Roger Smith-Nilsen | Board of Directors | 0 companies |
| Espen Haaland | Chairman | 0 companies |