| Revenue | NOK 1,6M | +70% |
| EBITDA | NOK -587K | -604% |
| Net profit | NOK -7,1M | -627% |
| Total assets | NOK 74,3M | -16% |
| Equity | NOK 61,6M | -22% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 796 | 216 | 572 | 2 062 | 839 | 558 | 516 | 496 | 817 | 652 | 691 | 422 | 952 | 907 | 5 160 | 956 | 1 629 |
| Staff expenses | −18 | −18 | −28 | −145 | −113 | −25 | −339 | −529 | −666 | −752 | −656 | −780 | −26 | −91 | −46 | −50 | −955 |
| EBITDA | 508 | −202 | −1 338 | 462 | −241 | −205 | −463 | −674 | −382 | −850 | −1 127 | −1 132 | 394 | 234 | 512 | 117 | −587 |
| Depreciation & amort. | −150 | −181 | −186 | −185 | −177 | −280 | −294 | −290 | −244 | −286 | −281 | −289 | −295 | −316 | −245 | −248 | −306 |
| EBIT | 358 | −382 | −1 524 | 277 | −417 | −485 | −757 | −964 | −625 | −1 137 | −1 408 | −1 421 | 99 | −82 | 267 | −132 | −893 |
| Net financials | −1 281 | 274 | 15 998 | 1 990 | 4 387 | −430 | 8 567 | 75 | 3 311 | 5 890 | 9 970 | 762 | 2 771 | 21 216 | 1 915 | 1 784 | −6 250 |
| Profit before tax | −922 | −108 | 14 474 | 2 267 | 3 970 | −915 | 7 810 | −889 | 2 685 | 4 754 | 8 563 | −658 | 2 870 | 21 134 | 2 182 | 1 652 | −7 143 |
| Tax | −0 | −0 | −0 | −0 | 4 | 229 | 97 | 41 | −32 | −38 | −0 | −0 | −0 | −0 | 97 | 298 | −0 |
| Net profit | −922 | −108 | 14 474 | 2 267 | 3 966 | −1 143 | 7 713 | −930 | 2 717 | 4 792 | 8 563 | −658 | 2 870 | 21 134 | 2 085 | 1 355 | −7 143 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32 563 | 36 416 | 83 305 | 78 436 | 76 256 | 73 960 | 80 647 | 78 471 | 83 708 | 83 447 | 86 965 | 77 819 | 79 820 | 97 206 | 93 729 | 88 797 | 74 288 |
| Equity | 9 088 | 8 980 | 68 134 | 69 201 | 70 166 | 66 023 | 70 736 | 66 806 | 66 524 | 68 316 | 73 878 | 70 220 | 70 090 | 86 224 | 85 310 | 79 264 | 61 602 |
| Long-term debt | 23 315 | 27 410 | 12 378 | 6 836 | 2 996 | 4 640 | 6 542 | 8 398 | 14 020 | 11 948 | 9 917 | 4 392 | 3 883 | 5 004 | 5 158 | 5 042 | 7 745 |
| Short-term debt | 160 | 27 | 2 793 | 2 400 | 3 093 | 3 297 | 3 370 | 3 268 | 3 164 | 3 183 | 3 169 | 3 206 | 5 846 | 5 978 | 3 261 | 4 491 | 4 942 |
| Total debt | 23 475 | 27 436 | 15 171 | 9 235 | 6 089 | 7 937 | 9 911 | 11 665 | 17 184 | 15 131 | 13 087 | 7 599 | 9 729 | 10 982 | 8 420 | 9 533 | 12 687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Deputy Member | Deputy Member | 2001 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Svein Wognild As | Company | 40.0% | 40.0% | 2024 |
Camesa As | Company | 30.0% | 30.0% | 2024 |
Epycom As | Company | 30.0% | 30.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Margido Haugen | Deputy Member | 0 companies |
| Svein Kåre Wognild | Chief Executive Officer | 0 companies |
| Linn Wognild | Board of Directors | 0 companies |
| Morten Wognild | Board of Directors | 0 companies |