| Revenue | NOK 8,8M | -5% |
| EBITDA | NOK 1,7M | +9% |
| Net profit | NOK 1M | +11% |
| Total assets | NOK 6,9M | -8% |
| Equity | NOK 5,1M | +4% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 579 | 1 828 | 3 644 | 4 829 | 6 040 | 6 353 | 6 761 | 6 783 | 6 941 | 6 959 | 7 172 | 7 173 | 7 095 | 7 983 | 8 675 | 9 314 | 8 824 |
| Staff expenses | −1 002 | −405 | −417 | −711 | −1 076 | −1 024 | −830 | −1 424 | −1 579 | −1 371 | −1 357 | −1 575 | −1 668 | −1 552 | −1 377 | −1 402 | −1 476 |
| EBITDA | −1 025 | −1 134 | 1 099 | 1 233 | 893 | 761 | 784 | 1 104 | 1 562 | 2 080 | 1 885 | 1 645 | 1 725 | 1 700 | 1 836 | 1 534 | 1 678 |
| Depreciation & amort. | −46 | −73 | −312 | −210 | −218 | −228 | −334 | −305 | −251 | −277 | −235 | −198 | −191 | −211 | −318 | −334 | −388 |
| EBIT | −1 071 | −1 207 | 787 | 1 022 | 675 | 533 | 450 | 800 | 1 311 | 1 803 | 1 649 | 1 447 | 1 534 | 1 488 | 1 518 | 1 200 | 1 290 |
| Net financials | 10 | 12 | −4 | −16 | 2 | −1 | −1 | −13 | 0 | −2 | −0 | −17 | −14 | −52 | −21 | 6 | 50 |
| Profit before tax | −1 061 | −1 195 | 783 | 1 007 | 676 | 532 | 449 | 786 | 1 311 | 1 801 | 1 649 | 1 430 | 1 520 | 1 436 | 1 497 | 1 206 | 1 339 |
| Tax | −0 | −0 | −714 | 283 | 189 | 155 | 104 | 213 | 316 | 433 | 389 | 342 | 295 | 317 | 329 | 267 | 300 |
| Net profit | −1 061 | −1 195 | 1 496 | 723 | 487 | 377 | 345 | 573 | 996 | 1 368 | 1 260 | 1 087 | 1 225 | 1 119 | 1 167 | 939 | 1 039 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 056 | 990 | 2 560 | 1 999 | 2 293 | 2 983 | 2 697 | 4 409 | 4 926 | 4 768 | 4 794 | 4 873 | 6 566 | 6 716 | 7 716 | 7 533 | 6 939 |
| Equity | −82 | −1 048 | 448 | 1 171 | 1 658 | 1 960 | 2 305 | 2 318 | 2 314 | 2 396 | 3 356 | 4 069 | 4 544 | 5 160 | 5 327 | 4 874 | 5 075 |
| Long-term debt | 500 | 500 | 461 | 301 | 132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 53 | 36 | 54 | 86 |
| Short-term debt | 639 | 914 | 746 | 527 | 503 | 1 023 | 392 | 2 090 | 2 612 | 2 372 | 1 438 | 803 | 1 992 | 1 503 | 2 353 | 2 605 | 1 778 |
| Total debt | 1 139 | 1 414 | 1 207 | 828 | 635 | 1 023 | 392 | 2 090 | 2 612 | 2 372 | 1 438 | 803 | 2 022 | 1 556 | 2 389 | 2 659 | 1 864 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torsvik Invest As | Company | 80.6% | 80.6% | 2024 |
Zones As | Company | 10.8% | 10.8% | 2024 |
| Individual | 5.8% | 5.8% | 2024 | |
| Individual | 1.8% | 1.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Idar Sivertsen | Board of Directors | 0 companies |
| Steven William Tilley | Board of Directors | 0 companies |
| Terje William Moen | Board of Directors | 0 companies |