| Revenue | NOK 15,8M | +3% |
| EBITDA | NOK -370K | -119% |
| Net profit | NOK -1,1M | -232% |
| Total assets | NOK 4,7M | -7% |
| Equity | NOK -175K | -118% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 025 | 3 635 | 3 634 | 3 619 | 3 985 | 4 185 | 5 275 | 7 310 | 6 659 | 7 276 | 8 719 | 10 463 | 10 178 | 10 339 | 13 719 | 15 345 | 15 764 |
| Staff expenses | −1 546 | −1 143 | −1 071 | −943 | −1 130 | −1 057 | −1 469 | −1 901 | −1 933 | −1 983 | −2 035 | −2 355 | −2 601 | −2 732 | −3 127 | −3 341 | −4 325 |
| EBITDA | 536 | 184 | 289 | 487 | 522 | 506 | 750 | 760 | −31 | −117 | 342 | 703 | 225 | 76 | 1 070 | 1 936 | −370 |
| Depreciation & amort. | −226 | −246 | −257 | −292 | −329 | −320 | −259 | −276 | −256 | −118 | −135 | −233 | −432 | −527 | −436 | −604 | −630 |
| EBIT | 310 | −62 | 32 | 195 | 192 | 187 | 491 | 484 | −287 | −235 | 207 | 470 | −207 | −451 | 635 | 1 332 | −1 000 |
| Net financials | −219 | −144 | −154 | −167 | −150 | −152 | −76 | −93 | −70 | −70 | −59 | −83 | −131 | −140 | −145 | −226 | −251 |
| Profit before tax | 91 | −206 | −122 | 27 | 42 | 34 | 415 | 391 | −358 | −305 | 148 | 387 | −338 | −590 | 489 | 1 106 | −1 251 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | 62 | 103 | −27 | −0 | −0 | −0 | −0 | −0 | −0 | 237 | −101 |
| Net profit | 91 | −206 | −122 | 27 | 42 | 34 | 353 | 289 | −331 | −305 | 148 | 387 | −338 | −590 | 489 | 870 | −1 150 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 688 | 2 146 | 2 178 | 1 926 | 1 551 | 1 693 | 1 562 | 2 639 | 2 191 | 2 038 | 1 757 | 3 580 | 4 208 | 3 023 | 2 779 | 5 115 | 4 744 |
| Equity | 128 | 22 | −100 | −73 | −31 | 4 | 357 | 646 | 315 | 10 | 158 | 545 | 206 | −384 | 105 | 975 | −175 |
| Long-term debt | 1 363 | 1 306 | 1 403 | 1 125 | 631 | 950 | 498 | 1 038 | 1 169 | 1 297 | 865 | 2 123 | 2 801 | 1 949 | 1 189 | 2 499 | 2 997 |
| Short-term debt | 1 196 | 818 | 874 | 874 | 951 | 739 | 707 | 956 | 706 | 730 | 733 | 913 | 1 201 | 1 458 | 1 485 | 1 641 | 1 921 |
| Total debt | 2 560 | 2 124 | 2 278 | 1 998 | 1 582 | 1 689 | 1 205 | 1 993 | 1 875 | 2 027 | 1 599 | 3 035 | 4 002 | 3 407 | 2 674 | 4 140 | 4 919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 13.3% | 13.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Svorkdal Hess | Chief Executive Officer | 0 companies |