| Revenue | NOK 1,1M | +45% |
| EBITDA | NOK 463K | +741% |
| Net profit | NOK 352K | +1039% |
| Total assets | NOK 1,3M | -5% |
| Equity | NOK 948K | +48% |
| Employees | 3 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | 606 | 346 | 320 | 388 | 420 | 413 | 362 | 1 386 | 1 360 | 1 416 | 2 251 | 1 448 | 794 | 1 148 |
| Staff expenses | −7 | −189 | −0 | −235 | −221 | −271 | −230 | −149 | −764 | −788 | −659 | −955 | −638 | −110 | −53 |
| EBITDA | 6 | 23 | 85 | −8 | −8 | −8 | 54 | 105 | 454 | 341 | 310 | 608 | 197 | 55 | 463 |
| Depreciation & amort. | −0 | −7 | −7 | −7 | −7 | −0 | −0 | −0 | −5 | −2 | −0 | −0 | −0 | −19 | −33 |
| EBIT | 6 | 16 | 78 | −15 | −15 | −8 | 54 | 105 | 449 | 339 | 310 | 608 | 197 | 36 | 430 |
| Net financials | −1 | −14 | −12 | −7 | −2 | −0 | 2 | −0 | −0 | 0 | 16 | 10 | 8 | 5 | 23 |
| Profit before tax | 5 | 2 | 66 | −22 | −17 | −8 | 56 | 104 | 449 | 339 | 325 | 618 | 206 | 41 | 453 |
| Tax | −0 | −0 | −30 | −5 | −5 | 1 | 15 | 25 | 103 | 75 | 72 | 148 | 33 | 10 | 100 |
| Net profit | 5 | 2 | 96 | −17 | −12 | −9 | 41 | 79 | 345 | 264 | 254 | 470 | 172 | 31 | 352 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28 | 283 | 234 | 316 | 210 | 316 | 389 | 299 | 1 080 | 1 009 | 869 | 1 810 | 981 | 1 384 | 1 321 |
| Equity | −83 | −81 | 15 | −2 | −15 | −24 | 17 | 96 | 100 | 152 | 406 | 576 | 630 | 639 | 948 |
| Long-term debt | 0 | 0 | 147 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 5 |
| Short-term debt | 111 | 120 | 72 | 274 | 225 | 340 | 372 | 203 | 980 | 858 | 463 | 1 234 | 351 | 630 | 368 |
| Total debt | 111 | 364 | 219 | 318 | 225 | 340 | 372 | 203 | 980 | 858 | 463 | 1 234 | 351 | 745 | 373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frøydar As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Egenæs | Deputy Member | 0 companies |
| Nils Gunnar Egenæs | Chairman | 0 companies |