| Revenue | NOK 33,1M | +15% |
| EBITDA | NOK 15,5M | -4% |
| Net profit | NOK 12,7M | -2% |
| Total assets | NOK 38,7M | -7% |
| Equity | NOK 28,6M | -13% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 291 | 11 123 | 10 675 | 11 999 | 13 503 | 24 452 | 24 767 | 23 292 | 25 868 | 29 768 | 26 795 | 29 697 | 22 944 | 20 046 | 21 587 | 28 635 | 33 068 |
| Staff expenses | −4 233 | −4 612 | −5 032 | −5 137 | −5 249 | −5 592 | −4 859 | −5 197 | −5 824 | −5 611 | −5 073 | −5 267 | −4 472 | −4 425 | −3 950 | −4 002 | −4 217 |
| EBITDA | 2 066 | 3 089 | 2 199 | 2 880 | 2 947 | 12 365 | 12 505 | 12 809 | 13 252 | 17 405 | 14 577 | 18 122 | 11 582 | 9 956 | 12 337 | 16 217 | 15 490 |
| Depreciation & amort. | −139 | −190 | −257 | −457 | −444 | −454 | −504 | −522 | −484 | −519 | −491 | −320 | −168 | −144 | −64 | −202 | −417 |
| EBIT | 1 927 | 2 899 | 1 943 | 2 423 | 2 503 | 11 910 | 12 002 | 12 287 | 12 768 | 16 886 | 14 086 | 17 801 | 11 414 | 9 812 | 12 273 | 16 015 | 15 073 |
| Net financials | 155 | 51 | −25 | −56 | −39 | 67 | 255 | 306 | 43 | −131 | 209 | 305 | 325 | 90 | 147 | 549 | 1 169 |
| Profit before tax | 2 083 | 2 950 | 1 918 | 2 367 | 2 465 | 11 977 | 12 257 | 12 593 | 12 811 | 16 756 | 14 295 | 18 107 | 11 739 | 9 901 | 12 420 | 16 563 | 16 242 |
| Tax | 586 | 826 | 539 | 663 | 691 | 3 350 | 3 312 | 3 393 | 3 201 | 4 021 | 3 290 | 3 984 | 2 584 | 2 178 | 2 732 | 3 645 | 3 573 |
| Net profit | 1 497 | 2 124 | 1 379 | 1 704 | 1 774 | 8 627 | 8 945 | 9 200 | 9 610 | 12 735 | 11 006 | 14 123 | 9 155 | 7 723 | 9 688 | 12 918 | 12 669 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 405 | 9 226 | 10 852 | 10 628 | 11 106 | 21 825 | 22 465 | 23 088 | 33 053 | 30 934 | 32 025 | 38 678 | 35 633 | 19 049 | 28 401 | 41 544 | 38 737 |
| Equity | 3 772 | 5 896 | 1 741 | 2 695 | 3 970 | 6 597 | 9 542 | 8 742 | 18 351 | 10 086 | 21 092 | 18 301 | 21 152 | 12 365 | 20 935 | 32 662 | 28 577 |
| Long-term debt | 88 | 396 | 0 | 260 | 0 | 2 652 | 144 | 7 089 | 7 067 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 21 |
| Short-term debt | 2 544 | 2 934 | 8 747 | 7 672 | 3 920 | 12 576 | 12 779 | 7 258 | 7 636 | 20 832 | 10 933 | 20 377 | 14 482 | 6 684 | 7 466 | 8 882 | 10 140 |
| Total debt | 2 632 | 3 330 | 9 111 | 7 932 | 7 136 | 15 228 | 12 923 | 14 347 | 14 702 | 20 847 | 10 933 | 20 377 | 14 482 | 6 684 | 7 466 | 8 882 | 10 160 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pharmore As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ragnar Salmen | Chairman | 0 companies |