| Revenue | NOK 4,6M | -2% |
| EBITDA | NOK -472K | +62% |
| Net profit | NOK 21,8M | -40% |
| Total assets | NOK 518,6M | +0% |
| Equity | NOK 319,8M | -3% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 700 | 8 646 | 4 949 | 2 968 | 2 167 | 1 998 | 1 645 | 2 291 | 7 924 | 2 840 | 3 194 | 2 803 | 2 792 | 5 424 | 4 184 | 4 714 | 4 642 |
| Staff expenses | −37 | −37 | −29 | −29 | −29 | −30 | −30 | −31 | −31 | −31 | −56 | −75 | −510 | −418 | −517 | −324 | −400 |
| EBITDA | 3 714 | 7 436 | 3 573 | 1 444 | 324 | 676 | 350 | 18 | 1 779 | −104 | −501 | −166 | −330 | −2 901 | −1 492 | −1 255 | −472 |
| Depreciation & amort. | −251 | −251 | −251 | −251 | −251 | −251 | −251 | −1 183 | −2 019 | −2 000 | −2 237 | −2 372 | −1 766 | −669 | −687 | −691 | −465 |
| EBIT | 3 464 | 7 185 | 3 322 | 1 193 | 73 | 425 | 100 | −1 165 | −240 | −2 104 | −2 738 | −2 539 | −2 096 | −3 569 | −2 180 | −1 946 | −937 |
| Net financials | −42 700 | 15 520 | 24 085 | 7 055 | 44 251 | 32 421 | 25 996 | 56 924 | 106 593 | −29 004 | −33 179 | 83 397 | 120 764 | −89 150 | −72 515 | 36 799 | 21 556 |
| Profit before tax | −39 236 | 22 705 | 27 407 | 8 249 | 44 325 | 32 847 | 26 096 | 55 760 | 106 353 | −31 108 | −35 917 | 80 858 | 118 668 | −92 720 | −74 695 | 34 854 | 20 619 |
| Tax | 2 164 | 1 745 | 2 184 | 5 632 | 1 197 | 309 | 740 | −1 536 | 473 | −697 | −590 | −1 153 | −1 258 | −1 408 | −1 441 | −1 778 | −1 178 |
| Net profit | −41 400 | 20 960 | 25 223 | 2 617 | 43 128 | 32 538 | 25 356 | 57 296 | 105 880 | −30 411 | −35 327 | 82 011 | 119 925 | −91 312 | −73 254 | 36 632 | 21 797 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 599 104 | 595 244 | 587 961 | 568 002 | 619 161 | 580 303 | 611 905 | 665 309 | 732 123 | 640 770 | 599 018 | 678 079 | 781 693 | 641 694 | 525 245 | 518 094 | 518 627 |
| Equity | 346 398 | 362 358 | 382 581 | 380 198 | 413 325 | 440 863 | 446 219 | 493 515 | 486 394 | 440 983 | 364 657 | 441 667 | 521 613 | 410 311 | 317 067 | 328 709 | 319 768 |
| Long-term debt | 0 | 0 | 0 | 0 | 178 112 | 123 784 | 132 562 | 142 951 | 144 329 | 108 297 | 127 429 | 124 291 | 156 420 | 131 950 | 101 721 | 67 999 | 66 806 |
| Short-term debt | 78 484 | 63 431 | 58 485 | 21 304 | 27 724 | 15 656 | 33 124 | 28 844 | 101 400 | 91 490 | 106 932 | 112 121 | 103 661 | 99 433 | 106 457 | 121 386 | 132 053 |
| Total debt | 252 706 | 232 886 | 205 380 | 21 304 | 205 836 | 139 440 | 165 686 | 171 794 | 245 728 | 199 787 | 234 361 | 236 412 | 260 080 | 231 383 | 208 178 | 189 385 | 198 858 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magenta Invest As | Company | 30.0% | 30.0% | 2022 |
Calinka As | Company | 30.0% | 30.0% | 2022 |
Leopard Invest As | Company | 30.0% | 30.0% | 2022 |
Bøhler Invest As | Company | 9.9% | 9.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bøhler | Chairman | 0 companies |
| Camilla Bøhler Bjørk | Board of Directors | 0 companies |
| Torill Bøhler | Board of Directors | 0 companies |
| Marte Bøhler | Board of Directors | 0 companies |
| Marius Bøhler | Board of Directors | 0 companies |