| Revenue | NOK 956K | -12% |
| EBITDA | NOK -32K | +69% |
| Net profit | NOK -133K | +22% |
| Total assets | NOK 4,5M | -7% |
| Equity | NOK 3,5M | -4% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 222 | 1 800 | 1 416 | 1 381 | 1 445 | 1 263 | 1 356 | 1 582 | 1 482 | 1 555 | 1 524 | 1 267 | 1 757 | 1 507 | 5 892 | 1 088 | 956 |
| Staff expenses | −707 | −496 | −435 | −380 | −459 | −453 | −515 | −587 | −478 | −531 | −549 | −527 | −587 | −568 | −534 | −482 | −610 |
| EBITDA | 279 | −77 | 446 | 108 | 323 | 175 | 125 | 358 | 2 | 125 | 106 | 30 | 208 | −112 | 4 306 | −106 | −32 |
| Depreciation & amort. | −64 | −34 | −91 | −115 | −115 | −73 | −73 | −56 | −51 | −47 | −50 | −55 | −51 | −48 | −16 | −160 | −140 |
| EBIT | 215 | −111 | 355 | −7 | 208 | 102 | 52 | 302 | −49 | 78 | 55 | −25 | 156 | −160 | 4 290 | −266 | −173 |
| Net financials | −115 | −32 | −31 | −83 | −84 | −77 | −77 | −71 | −47 | −51 | −48 | −54 | −50 | −45 | 8 | 49 | 2 |
| Profit before tax | 100 | −143 | 324 | −90 | 124 | 25 | −25 | 231 | −96 | 27 | 7 | −79 | 106 | −205 | 4 298 | −217 | −170 |
| Tax | 28 | −36 | 90 | −19 | 35 | 6 | −7 | 60 | −24 | 6 | 1 | −12 | 18 | −18 | 919 | −48 | −37 |
| Net profit | 72 | −108 | 234 | −71 | 89 | 19 | −18 | 171 | −72 | 21 | 6 | −67 | 88 | −187 | 3 379 | −170 | −133 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 485 | 2 091 | 2 658 | 2 355 | 2 301 | 2 396 | 2 238 | 2 455 | 2 149 | 2 171 | 2 045 | 1 883 | 1 842 | 1 666 | 4 900 | 4 820 | 4 486 |
| Equity | 368 | 260 | 493 | 422 | 511 | 530 | 512 | 683 | 611 | 632 | 638 | 571 | 659 | 472 | 3 851 | 3 682 | 3 549 |
| Long-term debt | 0 | 0 | 0 | 1 685 | 1 525 | 1 712 | 1 614 | 1 511 | 1 303 | 1 228 | 1 114 | 1 044 | 967 | 876 | 832 | 659 | 525 |
| Short-term debt | 401 | 308 | 380 | 248 | 266 | 154 | 112 | 262 | 234 | 311 | 293 | 269 | 216 | 318 | 217 | 479 | 413 |
| Total debt | 2 117 | 1 831 | 2 164 | 1 933 | 1 790 | 1 866 | 1 726 | 1 772 | 1 537 | 1 539 | 1 407 | 1 313 | 1 183 | 1 194 | 1 049 | 1 139 | 938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Deputy Member | Deputy Member | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Løkken Værholm | Deputy Member | 0 companies |
| Kurt Værholm | Chairman | 0 companies |