| Revenue | NOK 8,4M | -18% |
| EBITDA | NOK 809K | -39% |
| Net profit | NOK 805K | -34% |
| Total assets | NOK 6M | -14% |
| Equity | NOK 1,7M | +6% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 863 | 18 546 | 26 886 | 22 268 | 23 652 | 21 928 | 16 602 | 11 950 | 11 642 | 13 730 | 9 041 | 9 315 | 9 268 | 9 898 | 10 304 | 8 401 |
| Staff expenses | −9 798 | −11 245 | −12 295 | −12 154 | −14 542 | −18 393 | −11 862 | −8 744 | −6 953 | −7 902 | −6 338 | −5 931 | −5 098 | −5 904 | −5 394 | −6 579 |
| EBITDA | 898 | −459 | 740 | 413 | 2 613 | −1 905 | −249 | 649 | 892 | 3 317 | 645 | 775 | 873 | 680 | 1 332 | 809 |
| Depreciation & amort. | −183 | −174 | −191 | −178 | −148 | −107 | −108 | −126 | −126 | −105 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 715 | −633 | 549 | 236 | 2 465 | −2 013 | −357 | 523 | 765 | 3 212 | 645 | 775 | 873 | 680 | 1 332 | 809 |
| Net financials | −93 | −56 | −125 | −104 | 95 | −37 | −51 | −99 | −73 | 22 | 60 | −10 | 14 | −13 | 201 | 199 |
| Profit before tax | 622 | −689 | 425 | 132 | 2 560 | −2 050 | −408 | 424 | 692 | 3 234 | 706 | 765 | 887 | 668 | 1 533 | 1 007 |
| Tax | 178 | −192 | 122 | 34 | 696 | −576 | −163 | 40 | 144 | 717 | 159 | −78 | 4 | 162 | 316 | 203 |
| Net profit | 444 | −497 | 303 | 98 | 1 863 | −1 474 | −245 | 384 | 548 | 2 517 | 547 | 843 | 882 | 506 | 1 217 | 805 |
| Item | 2008 | 2009 | 2010 | 2011 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 620 | 13 069 | 21 943 | 17 805 | 18 610 | 15 093 | 12 210 | 10 662 | 12 234 | 11 615 | 5 157 | 4 777 | 5 364 | 6 113 | 6 994 | 6 039 |
| Equity | 5 502 | 4 716 | 4 836 | 4 935 | 6 224 | 4 738 | 4 435 | 4 818 | 5 147 | 7 523 | 2 045 | 1 228 | 1 322 | 1 413 | 1 650 | 1 748 |
| Long-term debt | 4 385 | 3 985 | 3 614 | 3 247 | 3 553 | 2 652 | 2 264 | 2 080 | 2 079 | 553 | 445 | 356 | 285 | 228 | 182 | 141 |
| Short-term debt | 5 733 | 4 368 | 13 493 | 9 618 | 8 833 | 7 704 | 5 511 | 3 764 | 5 009 | 3 539 | 2 667 | 3 193 | 3 757 | 4 472 | 5 161 | 4 150 |
| Total debt | 10 118 | 8 353 | 17 106 | 12 865 | 12 386 | 10 356 | 7 775 | 5 844 | 7 088 | 4 092 | 3 112 | 3 549 | 4 042 | 4 700 | 5 343 | 4 291 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intech As | Company | 57.3% | 57.3% | 2024 |
Detour As | Company | 12.8% | 12.8% | 2024 |
| Individual | 12.8% | 12.8% | 2024 | |
| Individual | 12.8% | 12.8% | 2024 | |
| Individual | 4.2% | 4.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Falch Zapffe | Chairman | 0 companies |
| Brita Vestrheim Amundrud | Board of Directors | 0 companies |