| Revenue | NOK 42,8M | -16% |
| EBITDA | NOK 2,4M | -55% |
| Net profit | NOK -2,3M | -207% |
| Total assets | NOK 44,7M | -3% |
| Equity | NOK 3,9M | -38% |
| Employees | 28 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 140 | 16 151 | 24 866 | 27 819 | 28 944 | 44 355 | 43 573 | 67 326 | 54 948 | 54 321 | 47 956 | 43 549 | 53 193 | 70 416 | 50 836 | 42 782 |
| Staff expenses | −6 026 | −6 794 | −10 347 | −11 965 | −11 431 | −14 392 | −15 157 | −18 423 | −17 942 | −20 610 | −20 469 | −19 468 | −22 392 | −28 504 | −23 033 | −19 755 |
| EBITDA | −2 373 | 1 085 | 4 179 | 3 864 | 2 185 | 4 432 | −382 | 1 587 | 3 693 | 5 706 | 5 225 | 826 | 3 210 | 2 487 | 5 286 | 2 385 |
| Depreciation & amort. | −207 | −195 | −190 | −434 | −697 | −830 | −1 628 | −1 744 | −1 655 | −1 606 | −1 737 | −1 259 | −1 087 | −2 089 | −3 120 | −3 036 |
| EBIT | −2 581 | 890 | 3 989 | 3 430 | 1 488 | 3 601 | −2 011 | −157 | 2 038 | 4 100 | 3 489 | −433 | 2 123 | 398 | 2 166 | −651 |
| Net financials | −225 | −269 | −163 | 1 | −47 | −25 | −240 | 116 | −942 | −110 | 499 | −368 | −494 | −721 | 81 | −1 912 |
| Profit before tax | −2 806 | 621 | 3 826 | 3 431 | 1 441 | 3 576 | −2 250 | −41 | 1 096 | 3 990 | 3 987 | −801 | 1 629 | −323 | 2 247 | −2 562 |
| Tax | −0 | −925 | 1 071 | 971 | 416 | 970 | −558 | −53 | 489 | 935 | 756 | −144 | 442 | −71 | 60 | −228 |
| Net profit | −2 806 | 1 546 | 2 754 | 2 460 | 1 025 | 2 606 | −1 692 | 12 | 606 | 3 055 | 3 231 | −657 | 1 187 | −252 | 2 187 | −2 334 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 064 | 3 996 | 6 152 | 8 660 | 11 053 | 17 147 | 12 715 | 14 442 | 13 031 | 16 608 | 16 599 | 21 138 | 18 706 | 44 443 | 46 049 | 44 747 |
| Equity | −2 770 | −1 224 | 630 | 3 090 | 2 615 | 4 222 | 1 030 | 1 041 | 1 648 | 3 503 | 5 234 | 3 077 | 4 263 | 4 011 | 6 198 | 3 864 |
| Long-term debt | 0 | 0 | 0 | 0 | 669 | 2 865 | 4 297 | 4 383 | 3 450 | 1 747 | 2 824 | 6 337 | 3 281 | 24 166 | 28 494 | 23 999 |
| Short-term debt | 2 998 | 3 628 | 5 522 | 5 570 | 7 768 | 10 060 | 7 389 | 9 018 | 7 933 | 11 358 | 8 542 | 11 725 | 11 162 | 16 265 | 11 357 | 16 883 |
| Total debt | 4 835 | 5 220 | 5 522 | 5 570 | 8 437 | 12 925 | 11 685 | 13 401 | 11 383 | 13 105 | 11 366 | 18 061 | 14 443 | 40 431 | 39 851 | 40 882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Erik Pedersen | Deputy Member | 0 companies |
| Arild Tvedt | Chairman | 0 companies |
| Gerd Teigen Tvedt | Board of Directors | 0 companies |