| Revenue | NOK 18,2M | -12% |
| EBITDA | NOK -16,5M | +10% |
| Net profit | NOK -21M | -14% |
| Total assets | NOK 9,8M | -16% |
| Equity | NOK -37,3M | -129% |
| Employees | 12 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 639 | 9 588 | 9 991 | 10 844 | 14 132 | 13 508 | 13 027 | 10 402 | 12 811 | 18 931 | 29 687 | 26 968 | 27 264 | 32 019 | 25 436 | 20 595 | 18 162 |
| Staff expenses | −12 054 | −7 139 | −9 609 | −10 599 | −10 426 | −9 008 | −11 116 | −17 204 | −16 200 | −16 079 | −16 282 | −15 629 | −17 738 | −12 891 | −13 138 | −13 731 | −16 745 |
| EBITDA | −4 960 | 113 | −2 920 | −3 692 | 605 | 2 160 | −2 088 | −12 111 | −7 605 | −6 698 | 7 423 | 2 205 | −1 894 | 5 319 | −7 555 | −18 248 | −16 497 |
| Depreciation & amort. | −693 | −650 | −627 | −627 | −628 | −23 | −32 | −34 | −34 | −42 | −32 | −61 | −180 | −108 | −113 | −106 | −0 |
| EBIT | −5 653 | −537 | −3 547 | −4 319 | −23 | 2 137 | −2 120 | −12 145 | −7 639 | −6 740 | 7 392 | 2 144 | −2 074 | 5 211 | −7 668 | −18 354 | −16 497 |
| Net financials | −731 | −416 | −374 | −530 | −36 | −1 761 | −2 070 | −4 055 | −722 | 89 | 6 851 | 450 | 284 | −280 | −181 | −62 | −4 552 |
| Profit before tax | −6 384 | −953 | −3 921 | −4 848 | −59 | 376 | −4 190 | −16 200 | −8 361 | −6 651 | 14 243 | 2 594 | −1 791 | 4 931 | −7 849 | −18 416 | −21 048 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 9 147 | −0 | −0 | −0 | −0 | 0 | −0 | −0 |
| Net profit | −6 384 | −953 | −3 921 | −4 848 | −59 | 376 | −4 190 | −16 200 | −8 361 | −15 797 | 14 243 | 2 594 | −1 791 | 4 931 | −7 849 | −18 416 | −21 048 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 729 | 15 914 | 13 559 | 15 321 | 15 829 | 16 152 | 11 894 | 12 964 | 15 988 | 12 468 | 21 341 | 25 109 | 23 848 | 27 254 | 15 307 | 11 678 | 9 753 |
| Equity | 7 129 | 9 176 | 5 256 | 408 | 349 | 724 | −3 465 | 6 178 | −2 184 | −10 700 | 3 543 | 6 137 | 4 346 | 9 993 | 2 144 | −16 272 | −37 321 |
| Long-term debt | 332 | 1 294 | 1 500 | 7 536 | 900 | 600 | 300 | 0 | 8 549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 268 | 5 444 | 6 803 | 7 378 | 7 031 | 8 311 | 4 920 | 6 369 | 9 623 | 12 754 | 17 798 | 18 972 | 19 501 | 17 262 | 13 163 | 27 950 | 47 074 |
| Total debt | 8 599 | 6 738 | 8 303 | 14 913 | 15 480 | 15 427 | 15 359 | 6 786 | 18 172 | 23 168 | 17 798 | 18 972 | 19 501 | 17 262 | 13 163 | 27 950 | 47 074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ayfie International As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Pøsche Ruud | Chief Executive Officer | 0 companies |
| Herman Sjøberg | Chief Executive Officer | 0 companies |
| Lars Rahbæk Boilesen | Chairman | 0 companies |