| Revenue | NOK 2,4M | -5% |
| EBITDA | NOK 157K | +12% |
| Net profit | NOK 17K | +243% |
| Total assets | NOK 1,2M | -5% |
| Equity | NOK 170K | +11% |
| Employees | 5 | — |
| Item | 2008 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 341 | 1 279 | 1 382 | 1 377 | 1 388 | 1 544 | 1 625 | 1 670 | 1 733 | 1 970 | 1 905 | 2 303 | 2 113 | 2 497 | 2 378 |
| Staff expenses | −769 | −958 | −939 | −901 | −949 | −1 100 | −1 157 | −1 094 | −1 217 | −1 431 | −1 264 | −1 659 | −1 401 | −1 797 | −1 601 |
| EBITDA | 157 | 24 | 72 | 90 | 123 | 63 | 87 | 71 | 44 | 75 | 151 | 138 | 176 | 140 | 157 |
| Depreciation & amort. | −8 | −3 | −3 | −3 | −3 | −4 | −0 | −0 | −0 | −25 | −81 | −82 | −82 | −82 | −82 |
| EBIT | 149 | 20 | 68 | 87 | 120 | 60 | 87 | 71 | 44 | 49 | 70 | 55 | 94 | 57 | 75 |
| Net financials | −1 | −1 | −2 | −1 | −1 | −1 | −2 | −1 | −2 | −14 | −34 | −32 | −36 | −50 | −50 |
| Profit before tax | 148 | 19 | 66 | 86 | 118 | 58 | 85 | 70 | 42 | 35 | 36 | 24 | 58 | 8 | 24 |
| Tax | 46 | −0 | 21 | 30 | 34 | 18 | 18 | 17 | 9 | 9 | 8 | 6 | 15 | 3 | 8 |
| Net profit | 102 | 19 | 45 | 56 | 85 | 41 | 68 | 53 | 32 | 26 | 28 | 17 | 42 | 5 | 17 |
| Item | 2008 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 544 | 499 | 558 | 466 | 499 | 432 | 502 | 515 | 519 | 1 330 | 1 298 | 1 304 | 1 192 | 1 239 | 1 181 |
| Equity | 130 | — | 151 | 86 | 71 | 72 | 79 | 83 | 85 | 111 | 138 | 156 | 148 | 153 | 170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 15 | 11 | 712 | 663 | 610 | 564 | 501 | 432 |
| Short-term debt | 414 | 365 | 407 | 380 | 428 | 360 | 405 | 417 | 423 | 507 | 496 | 538 | 480 | 585 | 580 |
| Total debt | 414 | 365 | 407 | 380 | 428 | 360 | 423 | 432 | 434 | 1 219 | 1 160 | 1 148 | 1 044 | 1 086 | 1 011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Deputy Member | Deputy Member | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anne Johansen | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marit Stevning | Deputy Member | 0 companies |