| Revenue | NOK 9,5M | +36% |
| EBITDA | NOK 605K | -60% |
| Net profit | NOK 379K | -66% |
| Total assets | NOK 7,5M | +140% |
| Equity | NOK 2,7M | +16% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 998 | 3 111 | 1 695 | 1 847 | 2 672 | 2 218 | 2 722 | 2 255 | 2 334 | 2 571 | 2 546 | 2 574 | 3 388 | 4 558 | 5 657 | 6 984 | 9 506 |
| Staff expenses | −1 459 | −759 | −192 | −755 | −746 | −883 | −567 | −1 324 | −764 | −1 282 | −1 074 | −1 095 | −747 | −675 | −1 233 | −1 186 | −1 676 |
| EBITDA | 134 | 498 | 439 | −8 | 623 | 112 | 354 | 90 | 315 | 111 | 149 | 153 | 72 | 414 | 445 | 1 512 | 605 |
| Depreciation & amort. | −169 | −289 | −224 | −132 | −0 | −19 | −19 | −19 | −19 | −4 | −37 | −30 | −26 | −3 | −5 | −55 | −102 |
| EBIT | −35 | 208 | 215 | −141 | 623 | 92 | 335 | 71 | 296 | 107 | 112 | 124 | 46 | 411 | 440 | 1 457 | 503 |
| Net financials | −137 | −175 | −69 | −73 | −82 | −32 | −14 | −1 | −1 | −3 | −1 | −1 | −7 | −34 | −16 | −37 | −17 |
| Profit before tax | −172 | 34 | 146 | −214 | 540 | 61 | 321 | 70 | 295 | 104 | 111 | 123 | 39 | 377 | 424 | 1 420 | 486 |
| Tax | −48 | 38 | 45 | −54 | 158 | 20 | 95 | 20 | 74 | 25 | 26 | 27 | 8 | 83 | 94 | 312 | 107 |
| Net profit | −124 | −4 | 101 | −160 | 383 | 41 | 226 | 50 | 221 | 79 | 85 | 96 | 30 | 294 | 330 | 1 108 | 379 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 214 | 1 562 | 1 036 | 836 | 1 238 | 897 | 980 | 924 | 1 043 | 939 | 939 | 1 211 | 2 711 | 2 339 | 2 146 | 3 126 | 7 494 |
| Equity | 85 | 81 | 182 | 22 | 144 | 185 | 411 | 461 | 682 | 361 | 447 | 542 | 572 | 866 | 1 197 | 2 304 | 2 683 |
| Long-term debt | 497 | 342 | 208 | 99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 402 | 193 | 13 | 524 |
| Short-term debt | 1 632 | 1 140 | 646 | 715 | 1 093 | 712 | 569 | 462 | 361 | 578 | 492 | 668 | 1 539 | 1 070 | 757 | 808 | 4 287 |
| Total debt | 2 130 | 1 481 | 854 | 813 | 1 093 | 712 | 569 | 462 | 361 | 578 | 492 | 668 | 2 139 | 1 472 | 949 | 821 | 4 811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Janne Ramona Werdal | Deputy Member | 0 companies |
| Tomas Werdal | Chairman | 0 companies |