| Revenue | NOK 18M | +10% |
| EBITDA | NOK 446K | -44% |
| Net profit | NOK -426K | -264% |
| Total assets | NOK 10,4M | -1% |
| Equity | NOK 162K | -72% |
| Employees | 17 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 816 | 6 106 | 8 793 | 9 646 | 9 376 | 10 781 | 11 093 | 10 452 | 11 894 | 13 405 | 14 581 | 14 010 | 13 681 | 15 163 | 14 981 | 16 320 | 18 019 |
| Staff expenses | −0 | −1 439 | −1 822 | −2 307 | −2 586 | −2 788 | −2 980 | −3 303 | −3 718 | −3 902 | −4 921 | −5 488 | −5 961 | −4 932 | −4 914 | −4 529 | −4 869 | −6 003 |
| EBITDA | 0 | 726 | 238 | 792 | 641 | 907 | 829 | −211 | 536 | 657 | 949 | −208 | −987 | 810 | 979 | 1 052 | 801 | 446 |
| Depreciation & amort. | −0 | −253 | −250 | −294 | −322 | −301 | −306 | −332 | −362 | −290 | −272 | −296 | −333 | −345 | −386 | −377 | −437 | −379 |
| EBIT | 0 | 473 | −11 | 499 | 319 | 606 | 523 | −543 | 174 | 367 | 678 | −504 | −1 320 | 465 | 593 | 675 | 364 | 67 |
| Net financials | 0 | −316 | −273 | −399 | −415 | −411 | −412 | −384 | −344 | −323 | −332 | −319 | −347 | −390 | −306 | −337 | −481 | −493 |
| Profit before tax | 0 | 157 | −284 | 100 | −96 | 195 | 111 | −927 | −169 | 44 | 346 | −823 | −1 667 | 75 | 287 | 338 | −117 | −426 |
| Tax | −0 | 44 | −79 | 28 | −25 | 55 | 30 | −56 | −0 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 113 | −205 | 72 | −71 | 140 | 81 | −871 | −169 | 44 | 346 | −823 | −1 667 | 75 | 287 | 338 | −117 | −426 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 902 | 7 362 | 7 676 | 7 698 | 7 924 | 7 200 | 6 147 | 6 594 | 6 577 | 7 377 | 7 149 | 6 875 | 6 607 | 6 772 | 7 312 | 10 478 | 10 385 |
| Equity | — | 578 | 373 | 446 | 375 | 515 | 596 | −275 | −444 | −401 | 95 | −728 | −2 395 | −2 320 | −2 033 | −1 695 | 588 | 162 |
| Long-term debt | 0 | 3 019 | 4 717 | 4 255 | 4 464 | 4 192 | 4 531 | 4 184 | 4 337 | 3 978 | 3 861 | 4 412 | 5 510 | 5 068 | 4 567 | 5 916 | 5 496 | 5 064 |
| Short-term debt | 0 | 1 305 | 2 272 | 2 976 | 2 858 | 3 216 | 2 072 | 2 238 | 2 701 | 2 999 | 3 420 | 3 465 | 3 759 | 3 859 | 4 239 | 3 091 | 4 394 | 5 159 |
| Total debt | 0 | 4 324 | 6 989 | 7 231 | 7 323 | 7 409 | 6 604 | 6 422 | 7 039 | 6 978 | 7 281 | 7 877 | 9 270 | 8 927 | 8 805 | 9 007 | 9 890 | 10 223 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semta Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Terje Narvik Nilsen | Chairman | 0 companies |