| Revenue | NOK 10,1M | -3% |
| EBITDA | NOK 118K | -98% |
| Net profit | NOK -3,9M | -322% |
| Total assets | NOK 72,9M | +19% |
| Equity | NOK 4,4M | +149% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 7 558 | 7 878 | 8 029 | 8 209 | 8 514 | 8 548 | 8 580 | 8 527 | 9 024 | 8 338 | 8 894 | 9 565 | 10 402 | 10 134 |
| Staff expenses | −0 | −0 | −0 | −25 | −30 | −23 | −15 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −29 | −32 | −68 | 5 534 | 6 463 | 5 935 | 6 599 | 7 226 | 6 868 | 7 146 | 7 005 | 7 718 | 5 899 | 6 469 | 6 614 | 7 249 | 118 |
| Depreciation & amort. | −0 | −0 | −0 | −2 200 | −2 200 | −2 204 | −2 205 | −2 125 | −2 125 | −33 972 | −2 141 | −2 165 | −2 168 | −2 168 | −2 168 | −2 168 | −2 162 |
| EBIT | −29 | −32 | −68 | 3 333 | 4 263 | 3 731 | 4 393 | 5 102 | 4 744 | −26 825 | 4 864 | 5 553 | 3 732 | 4 301 | 4 446 | 5 082 | −2 044 |
| Net financials | 624 | −13 | −23 238 | −3 862 | −3 677 | −3 565 | −3 453 | −3 405 | −3 362 | −3 175 | −3 110 | −3 008 | −2 847 | −2 758 | −2 776 | −2 851 | −2 905 |
| Profit before tax | 595 | −45 | −23 306 | −529 | 586 | 166 | 940 | 1 697 | 1 381 | −30 000 | 1 753 | 2 545 | 884 | 1 543 | 1 671 | 2 230 | −4 950 |
| Tax | 167 | −13 | −926 | 14 254 | 164 | −607 | 254 | −815 | −281 | −7 497 | 117 | 560 | 195 | 339 | 386 | 491 | −1 088 |
| Net profit | 428 | −32 | −22 380 | −14 783 | 422 | 773 | 686 | 2 511 | 1 662 | −22 504 | 1 636 | 1 985 | 690 | 1 203 | 1 285 | 1 739 | −3 861 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123 305 | 121 508 | 98 648 | 105 515 | 103 907 | 102 270 | 100 853 | 100 437 | 99 764 | 62 444 | 60 526 | 59 844 | 58 159 | 63 754 | 62 781 | 61 475 | 72 867 |
| Equity | 139 | 107 | 19 237 | 4 895 | 5 317 | 6 090 | 5 449 | 6 064 | 7 727 | −15 467 | −13 886 | −13 990 | −13 300 | −12 097 | −10 812 | −9 073 | 4 438 |
| Long-term debt | 121 815 | 120 656 | 78 324 | 95 123 | 93 383 | 90 624 | 88 397 | 84 800 | 81 746 | 71 247 | 68 305 | 65 491 | 70 076 | 74 440 | 71 496 | 68 731 | 49 185 |
| Short-term debt | 1 351 | 745 | 1 086 | 5 496 | 5 207 | 5 557 | 7 006 | 9 573 | 10 291 | 6 664 | 6 108 | 8 344 | 1 383 | 1 411 | 2 097 | 1 816 | 19 245 |
| Total debt | 123 166 | 121 401 | 79 411 | 100 620 | 98 590 | 96 181 | 95 404 | 94 373 | 92 037 | 77 911 | 74 412 | 73 834 | 71 459 | 75 851 | 73 593 | 70 547 | 68 429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Deputy Member | Deputy Member | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sisa Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Erlend Dæhlie | Deputy Member | 0 companies |
| Vilde Falck-Ytter | Chairman | 0 companies |
| Sivert Falck-Ytter Dæhlie | Chairman | 0 companies |