| Revenue | NOK 6,6M | -17% |
| EBITDA | NOK -124K | -187% |
| Net profit | NOK -277K | -326% |
| Total assets | NOK 3M | -16% |
| Equity | NOK 535K | -34% |
| Employees | 8 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 573 | 9 176 | 8 453 | 8 014 | 8 069 | 7 709 | 8 082 | 8 419 | 8 357 | 9 349 | 9 080 | 10 102 | 7 966 | 6 600 |
| Staff expenses | −1 925 | −2 011 | −1 994 | −2 121 | −2 340 | −2 182 | −1 659 | −1 793 | −1 972 | −2 116 | −2 409 | −2 786 | −1 848 | −1 472 |
| EBITDA | 179 | 666 | 301 | 210 | −252 | −579 | 754 | 385 | 375 | 790 | 25 | 14 | 142 | −124 |
| Depreciation & amort. | −0 | −20 | −60 | −43 | −44 | −47 | −78 | −140 | −141 | −160 | −135 | −139 | −144 | −127 |
| EBIT | 179 | 646 | 241 | 167 | −297 | −626 | 676 | 245 | 234 | 630 | −110 | −125 | −2 | −251 |
| Net financials | 34 | −15 | −19 | −21 | −32 | −42 | −25 | −86 | −78 | −50 | −54 | −57 | −82 | −104 |
| Profit before tax | 213 | 631 | 221 | 147 | −329 | −668 | 651 | 159 | 156 | 580 | −164 | −182 | −83 | −355 |
| Tax | 40 | 178 | 67 | 41 | −78 | −155 | 163 | 42 | 34 | 128 | −36 | −40 | −18 | −78 |
| Net profit | 173 | 453 | 155 | 106 | −251 | −513 | 489 | 117 | 122 | 452 | −128 | −142 | −65 | −277 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 781 | 1 972 | 2 029 | 2 212 | 2 133 | 1 995 | 1 809 | 2 530 | 2 355 | 2 659 | 3 422 | 3 648 | 3 573 | 3 004 |
| Equity | 1 021 | 1 074 | 1 228 | 1 334 | 1 083 | 570 | 739 | 856 | 977 | 1 055 | 927 | 785 | 812 | 535 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 760 | 898 | 800 | 878 | 1 050 | 1 425 | 1 070 | 1 674 | 1 378 | 1 604 | 2 494 | 2 863 | 2 761 | 2 468 |
| Total debt | 760 | 898 | 800 | 878 | 1 050 | 1 425 | 1 070 | 1 674 | 1 378 | 1 604 | 2 494 | 2 863 | 2 761 | 2 468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sirnes Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Thore Sirnes | Chief Executive Officer | 0 companies |
| Thore Bernar Sirnes | Board of Directors | 0 companies |