| Revenue | NOK 17,6M | +25% |
| EBITDA | NOK -683K | +82% |
| Net profit | NOK -614K | +84% |
| Total assets | NOK 1,1M | -77% |
| Equity | NOK -4,9M | -28% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 667 | 6 429 | 12 376 | 13 296 | 15 053 | 16 190 | 15 577 | 14 459 | 17 353 | 16 741 | 14 037 | 17 584 |
| Staff expenses | −2 290 | −4 460 | −5 447 | −5 303 | −5 823 | −6 156 | −6 274 | −7 564 | −8 172 | −7 811 | −7 232 | −9 093 |
| EBITDA | −535 | −1 975 | 735 | 1 348 | 1 223 | 1 267 | 463 | −1 804 | −20 | 810 | −3 742 | −683 |
| Depreciation & amort. | −201 | −169 | −127 | −106 | −116 | −93 | −109 | −180 | −207 | −126 | −87 | −56 |
| EBIT | −736 | −2 144 | 608 | 1 242 | 1 107 | 1 174 | 354 | −1 983 | −227 | 685 | −3 829 | −740 |
| Net financials | 14 | −8 | 73 | 37 | 32 | 4 | −95 | 3 | −79 | −33 | −112 | 126 |
| Profit before tax | −722 | −2 152 | 681 | 1 279 | 1 139 | 1 177 | 259 | −1 981 | −306 | 652 | −3 941 | −614 |
| Tax | −112 | −112 | 163 | 179 | 163 | −0 | 33 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 1 292 | −1 415 | 519 | 1 100 | 977 | −132 | 226 | −1 981 | −306 | 652 | −3 941 | −614 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 638 | 2 965 | 3 079 | 3 615 | 4 885 | 5 860 | 5 184 | 3 228 | 3 289 | 4 655 | 4 633 | 1 069 |
| Equity | 517 | −898 | 793 | 1 893 | 1 660 | 1 528 | 1 755 | −226 | −532 | 120 | −3 821 | −4 892 |
| Long-term debt | 400 | 2 815 | 835 | 4 | 0 | 1 193 | 0 | 1 319 | 1 193 | 1 717 | 4 704 | 2 044 |
| Short-term debt | 720 | 1 048 | 1 451 | 1 717 | 3 225 | 3 138 | 3 429 | 2 136 | 2 628 | 2 817 | 3 750 | 3 918 |
| Total debt | 1 120 | 3 863 | 2 286 | 1 721 | 3 225 | 4 331 | 3 429 | 3 454 | 3 821 | 4 535 | 8 454 | 5 962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Contact Person | Contact Person | 2001 | — | — |
VG Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Odd Arne Braute | Contact Person | 0 companies |
| Vu Giang Le | Deputy Member | 0 companies |
| Tri Hai Le | Chairman | 0 companies |