| Revenue | NOK 7,5M | -4% |
| EBITDA | NOK 362K | -59% |
| Net profit | NOK 135K | -80% |
| Total assets | NOK 4,2M | -1% |
| Equity | NOK 1,5M | +2% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 083 | 6 058 | 6 176 | 7 618 | 9 392 | 12 624 | 14 476 | 18 552 | 14 232 | 10 182 | 8 613 | 8 162 | 8 150 | 6 037 | 6 097 | 7 803 | 7 485 |
| Staff expenses | −1 836 | −2 108 | −2 371 | −2 772 | −3 481 | −4 010 | −5 490 | −7 987 | −5 804 | −3 955 | −2 846 | −2 613 | −1 993 | −1 513 | −1 927 | −2 132 | −2 308 |
| EBITDA | 132 | 695 | −198 | 280 | −80 | 716 | 430 | 488 | −408 | −18 | 812 | 417 | 1 275 | 347 | −370 | 888 | 362 |
| Depreciation & amort. | −146 | −115 | −62 | −101 | −168 | −278 | −479 | −510 | −546 | −486 | −340 | −199 | −167 | −86 | −88 | −139 | −178 |
| EBIT | −14 | 580 | −260 | 179 | −248 | 438 | −49 | −22 | −954 | −504 | 472 | 218 | 1 108 | 261 | −458 | 749 | 185 |
| Net financials | 4 | −29 | −222 | 10 | 15 | −46 | 18 | 3 | 2 | −47 | −15 | −3 | −18 | −11 | 2 | −34 | −22 |
| Profit before tax | −11 | 551 | −482 | 189 | −234 | 392 | −31 | −19 | −952 | −551 | 457 | 214 | 1 090 | 250 | −456 | 715 | 162 |
| Tax | −54 | 154 | −67 | 53 | −55 | 191 | 3 | 3 | −229 | −120 | 110 | 35 | 192 | 55 | 100 | 55 | 28 |
| Net profit | 44 | 396 | −415 | 136 | −179 | 201 | −34 | −22 | −723 | −430 | 348 | 180 | 898 | 195 | −555 | 660 | 135 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 774 | 2 928 | 1 895 | 2 062 | 2 304 | 4 139 | 4 358 | 4 935 | 4 908 | 4 944 | 3 398 | 3 709 | 3 211 | 3 760 | 3 124 | 4 222 | 4 163 |
| Equity | 147 | 293 | −122 | 14 | −165 | 100 | 66 | 44 | 100 | 100 | 448 | 627 | 1 525 | 1 601 | 1 046 | 1 513 | 1 549 |
| Long-term debt | 0 | 0 | 0 | 466 | 376 | 989 | 854 | 760 | 640 | 567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 238 | 2 300 | 1 762 | 1 582 | 2 094 | 3 050 | 3 438 | 4 132 | 4 168 | 4 277 | 2 951 | 3 082 | 1 686 | 2 159 | 2 079 | 2 709 | 2 614 |
| Total debt | 2 627 | 2 635 | 2 017 | 2 048 | 2 469 | 4 039 | 4 293 | 4 892 | 4 808 | 4 844 | 2 951 | 3 082 | 1 686 | 2 159 | 2 079 | 2 709 | 2 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Friis - Mørch Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Alver | Deputy Member | 0 companies |
| Anders Friis | Chairman | 0 companies |
| Cathrine Mørch Friis | Board of Directors | 0 companies |