| Revenue | NOK 27,5M | +5% |
| EBITDA | NOK 990K | -40% |
| Net profit | NOK 2,4M | +156% |
| Total assets | NOK 11,1M | +11% |
| Equity | NOK 403K | +120% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 648 | 35 178 | 40 635 | 40 232 | 38 253 | 33 775 | 28 114 | 28 771 | 29 904 | 28 334 | 27 519 | 28 060 | 21 561 | 22 928 | 20 092 | 26 050 | 27 459 |
| Staff expenses | −22 371 | −16 004 | −16 360 | −17 216 | −16 471 | −12 772 | −4 826 | −5 667 | −6 334 | −7 515 | −8 241 | −7 635 | −5 439 | −4 951 | −5 866 | −5 526 | −5 530 |
| EBITDA | 106 | −2 864 | 691 | −1 559 | −645 | −3 260 | 2 600 | 3 447 | 3 849 | 1 940 | −621 | 70 | −928 | 2 385 | −211 | 1 650 | 990 |
| Depreciation & amort. | −433 | −393 | −527 | −589 | −504 | −236 | −152 | −124 | −277 | −277 | −279 | −255 | −248 | −135 | −23 | −11 | −12 |
| EBIT | −327 | −3 257 | 163 | −2 148 | −1 149 | −3 496 | 2 449 | 3 323 | 3 572 | 1 663 | −900 | −185 | −1 176 | 2 251 | −233 | 1 638 | 978 |
| Net financials | −759 | −665 | −763 | −979 | −931 | −1 227 | −962 | −682 | −279 | −482 | −395 | −352 | −583 | 113 | −956 | −709 | −453 |
| Profit before tax | −1 086 | −3 922 | −599 | −3 128 | −2 080 | −4 723 | 1 487 | 2 642 | 3 293 | 1 181 | −1 295 | −537 | −1 759 | 2 363 | −1 190 | 930 | 526 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 939 | 378 | −194 | −0 | −0 | −1 | 2 042 | −0 | −1 855 |
| Net profit | −1 086 | −3 922 | −599 | −3 128 | −2 080 | −4 723 | 1 487 | 2 642 | 2 354 | 803 | −1 101 | −537 | −1 759 | 2 365 | −3 231 | 930 | 2 380 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 350 | 16 248 | 24 175 | 22 207 | 18 076 | 11 989 | 9 560 | 9 998 | 12 185 | 12 841 | 13 118 | 14 336 | 10 997 | 11 370 | 8 027 | 10 052 | 11 115 |
| Equity | 1 527 | −1 408 | 1 193 | −1 935 | −3 768 | −8 444 | −6 829 | −4 121 | 538 | 1 341 | 240 | −297 | −2 040 | 324 | −2 907 | −1 978 | 403 |
| Long-term debt | 1 409 | 1 584 | 1 218 | 998 | 4 335 | 4 145 | 5 163 | 3 080 | 1 226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 414 | 16 072 | 21 764 | 23 143 | 17 509 | 16 289 | 11 226 | 11 039 | 10 421 | 11 500 | 12 879 | 14 633 | 13 038 | 11 046 | 10 934 | 12 029 | 10 712 |
| Total debt | 19 824 | 17 656 | 22 982 | 24 142 | 21 844 | 20 434 | 16 389 | 14 118 | 11 647 | 11 500 | 12 879 | 14 633 | 13 038 | 11 046 | 10 934 | 12 029 | 10 712 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vad Plus As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Håkon Øystein Vad | Chairman | 0 companies |