| Revenue | NOK 66K | -32% |
| EBITDA | NOK 33K | +199% |
| Net profit | NOK -207K | -290% |
| Total assets | NOK 577K | -26% |
| Equity | NOK -43K | -126% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 611 | 489 | 425 | 548 | 452 | 343 | 468 | 169 | 101 | 134 | 7 | 78 | 70 | 7 | 100 | 97 | 66 |
| Staff expenses | 61 | −7 | −139 | −263 | −153 | −74 | −199 | −39 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 509 | 290 | 66 | −61 | 10 | −85 | −146 | −107 | −142 | −174 | −68 | −89 | 19 | −229 | −118 | −34 | 33 |
| Depreciation & amort. | −64 | −35 | −63 | −73 | −81 | −73 | −112 | −0 | −0 | −0 | −30 | −0 | −0 | −0 | −20 | −20 | −20 |
| EBIT | 445 | 255 | 4 | −134 | −71 | −158 | −258 | −107 | −142 | −174 | −98 | −89 | 19 | −229 | −137 | −53 | 13 |
| Net financials | 24 | 4 | 20 | 14 | 11 | 10 | 2 | 2 | −0 | −0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 470 | 259 | 24 | −120 | −59 | −148 | −257 | −105 | −142 | −174 | −98 | −89 | 19 | −229 | −137 | −53 | 13 |
| Tax | 132 | 74 | 6 | −33 | −17 | −36 | −69 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 221 |
| Net profit | 338 | 185 | 17 | −87 | −43 | −112 | −187 | −105 | −142 | −174 | −98 | −89 | 19 | −229 | −137 | −53 | −207 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 930 | 1 136 | 1 266 | 1 045 | 964 | 1 061 | 1 061 | 868 | 697 | 396 | 378 | −32 | 908 | 848 | 880 | 784 | 577 |
| Equity | 746 | 932 | 949 | 863 | 820 | 707 | 520 | 415 | 272 | 98 | −1 | −93 | 584 | 356 | 218 | 165 | −43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 416 | 392 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 |
| Short-term debt | 183 | 205 | 317 | 182 | 144 | 353 | 432 | 38 | 33 | 298 | 379 | −428 | 323 | 493 | 611 | 569 | 569 |
| Total debt | 183 | 205 | 317 | 182 | 144 | 353 | 541 | 454 | 425 | 298 | 379 | −428 | 323 | 493 | 661 | 619 | 619 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madac As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kåre Schei | Chairman | 0 companies |