| Revenue | NOK 4,7M | -23% |
| EBITDA | NOK 91K | -88% |
| Net profit | NOK -205K | -184% |
| Total assets | NOK 2,7M | +3% |
| Equity | NOK -2,8M | -8% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 855 | 12 550 | 8 263 | 9 894 | 11 046 | 9 001 | 10 998 | 6 835 | 13 897 | 15 327 | 13 575 | 7 995 | 8 801 | 6 165 | 4 744 |
| Staff expenses | −1 960 | −2 292 | −1 796 | −2 192 | −1 729 | −2 375 | −2 210 | −3 529 | −3 486 | −2 963 | −2 517 | −1 985 | −1 015 | −1 065 | −1 013 |
| EBITDA | 674 | 685 | 426 | 125 | 758 | 85 | 970 | −2 093 | −166 | 553 | 1 672 | −640 | 1 208 | 745 | 91 |
| Depreciation & amort. | −178 | −250 | −207 | −245 | −174 | −182 | −318 | −377 | −340 | −171 | −200 | −424 | −402 | −190 | −25 |
| EBIT | 496 | 435 | 219 | −119 | 584 | −97 | 653 | −2 471 | −506 | 382 | 1 472 | −1 064 | 806 | 555 | 65 |
| Net financials | −380 | −56 | −95 | −161 | −174 | −92 | −128 | −179 | −353 | −332 | −203 | −354 | −833 | −310 | −270 |
| Profit before tax | 116 | 378 | 124 | −280 | 410 | −189 | 524 | −2 650 | −859 | 50 | 1 269 | −1 418 | −27 | 245 | −205 |
| Tax | 53 | 238 | −0 | −158 | 116 | −48 | 152 | −660 | 608 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 63 | 140 | 124 | −123 | 294 | −142 | 373 | −1 990 | −1 467 | 50 | 1 269 | −1 418 | −27 | 245 | −205 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 557 | 6 173 | 3 685 | 3 977 | 4 015 | 3 100 | 4 550 | 5 536 | 4 493 | 5 424 | 6 988 | 4 602 | 3 405 | 2 657 | 2 739 |
| Equity | 407 | 547 | 671 | 374 | 568 | 426 | 799 | −1 270 | −2 737 | −2 688 | −1 419 | −2 837 | −2 863 | −2 618 | −2 823 |
| Long-term debt | 552 | 991 | 0 | 0 | 599 | 803 | 2 093 | 3 702 | 2 303 | 1 456 | 2 381 | 3 018 | 2 533 | 1 653 | 1 219 |
| Short-term debt | 4 598 | 4 635 | 2 741 | 2 871 | 2 848 | 1 871 | 1 658 | 3 104 | 4 928 | 6 656 | 6 026 | 4 421 | 3 735 | 3 622 | 4 343 |
| Total debt | 5 150 | 5 626 | 3 014 | 3 604 | 3 447 | 2 674 | 3 750 | 6 806 | 7 230 | 8 112 | 8 407 | 7 438 | 6 268 | 5 275 | 5 563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy Member | Deputy Member | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Høie | Deputy Member | 0 companies |
| Frank Ståle Hansen Helk | Chairman | 0 companies |
| Ole Knudsen | Board of Directors | 0 companies |