| Revenue | NOK 27,6M | +2% |
| EBITDA | NOK 3M | -39% |
| Net profit | NOK 36K | -99% |
| Total assets | NOK 16,5M | -22% |
| Equity | NOK 6,9M | -23% |
| Employees | 23 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 074 | 10 821 | 13 943 | 15 212 | 17 626 | 19 479 | 26 031 | 25 141 | 24 800 | 20 643 | 20 706 | 21 389 | 18 829 | 15 816 | 24 414 | 26 991 | 27 607 |
| Staff expenses | −3 559 | −3 326 | −3 403 | −4 670 | −6 078 | −4 911 | −6 156 | −6 540 | −7 154 | −4 971 | −5 218 | −6 051 | −4 900 | −4 282 | −5 816 | −7 937 | −8 323 |
| EBITDA | 1 144 | 1 286 | 2 968 | 2 480 | 2 479 | 3 575 | 5 558 | 3 914 | 2 428 | 3 416 | 3 353 | 2 553 | 3 246 | 2 682 | 6 945 | 4 975 | 3 016 |
| Depreciation & amort. | −319 | −322 | −473 | −600 | −605 | −686 | −710 | −698 | −484 | −464 | −504 | −408 | −457 | −978 | −1 267 | −1 263 | −612 |
| EBIT | 825 | 964 | 2 495 | 1 880 | 1 874 | 2 889 | 4 848 | 3 215 | 1 944 | 2 952 | 2 849 | 2 144 | 2 789 | 1 704 | 5 679 | 3 712 | 2 405 |
| Net financials | −4 | −55 | −73 | −49 | −131 | −154 | −150 | −115 | −257 | −63 | −90 | −469 | −568 | −187 | −155 | −53 | −1 824 |
| Profit before tax | 821 | 909 | 2 422 | 1 831 | 1 743 | 2 735 | 4 698 | 3 100 | 1 687 | 2 889 | 2 759 | 1 675 | 2 221 | 1 517 | 5 523 | 3 659 | 581 |
| Tax | 233 | 255 | 689 | 518 | 504 | 788 | 1 303 | 854 | 481 | 718 | 639 | 450 | 586 | 335 | 1 215 | 808 | 545 |
| Net profit | 588 | 655 | 1 733 | 1 313 | 1 239 | 1 947 | 3 395 | 2 246 | 1 207 | 2 171 | 2 120 | 1 225 | 1 635 | 1 182 | 4 308 | 2 850 | 36 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 530 | 3 474 | 5 120 | 5 325 | 8 129 | 11 414 | 11 307 | 10 198 | 7 651 | 8 759 | 10 022 | 10 894 | 11 860 | 13 659 | 18 946 | 21 048 | 16 481 |
| Equity | 466 | 540 | 620 | 547 | 867 | 597 | 1 554 | 1 377 | 1 604 | 1 929 | 2 000 | 2 289 | 3 924 | 5 107 | 9 415 | 9 015 | 6 923 |
| Long-term debt | 2 | 1 121 | 958 | 682 | 2 119 | 3 882 | 3 082 | 2 699 | 2 315 | 1 931 | 2 607 | 2 608 | 4 533 | 5 619 | 4 782 | 3 434 | 1 872 |
| Short-term debt | 2 062 | 1 813 | 3 543 | 4 097 | 5 143 | 6 934 | 6 670 | 6 123 | 3 733 | 4 900 | 5 415 | 5 996 | 3 402 | 2 934 | 4 749 | 8 600 | 7 686 |
| Total debt | 2 064 | 2 934 | 4 501 | 4 779 | 7 262 | 10 817 | 9 753 | 8 821 | 6 048 | 6 831 | 8 022 | 8 605 | 7 935 | 8 552 | 9 531 | 12 034 | 9 558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Deputy Member | Deputy Member | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xl Management As | Company | 91.3% | 91.3% | 2024 |
| Individual | 8.7% | 8.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Moen Aarseth | Deputy Member | 0 companies |