| Revenue | NOK 7,9M | -3% |
| EBITDA | NOK 182K | +124% |
| Net profit | NOK 158K | +236% |
| Total assets | NOK 1,3M | +7% |
| Equity | NOK 519K | +44% |
| Employees | 9 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 083 | 5 745 | 5 538 | 5 878 | 5 597 | 5 999 | 6 577 | 6 627 | 7 197 | 7 453 | 7 442 | 7 310 | 8 405 | 8 370 | 7 842 | 8 115 | 7 861 |
| Staff expenses | −739 | −666 | −604 | −780 | −746 | −847 | −912 | −1 002 | −1 210 | −1 205 | −1 272 | −1 246 | −1 495 | −1 588 | −1 365 | −1 341 | −1 275 |
| EBITDA | 20 | −82 | 191 | 76 | 82 | −3 | 232 | 183 | −133 | 147 | −51 | 3 | 105 | −108 | 107 | 82 | 182 |
| Depreciation & amort. | −71 | −71 | −48 | −34 | −3 | −3 | −2 | −7 | −7 | −15 | −16 | −16 | −6 | −8 | −13 | −15 | −15 |
| EBIT | −51 | −153 | 144 | 42 | 80 | −6 | 230 | 176 | −140 | 132 | −67 | −13 | 99 | −116 | 95 | 66 | 167 |
| Net financials | −56 | −45 | −29 | −30 | −25 | −33 | −14 | −39 | 19 | −8 | −1 | −3 | −4 | −10 | −13 | −19 | −9 |
| Profit before tax | −107 | −198 | 115 | 12 | 55 | −39 | 216 | 137 | −121 | 124 | −69 | −16 | 95 | −126 | 82 | 47 | 158 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −107 | −198 | 115 | 12 | 55 | −39 | 216 | 137 | −121 | 124 | −69 | −16 | 95 | −126 | 82 | 47 | 158 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 010 | 568 | 640 | 711 | 680 | 564 | 673 | 854 | 813 | 933 | 889 | 865 | 1 028 | 1 024 | 1 204 | 1 257 | 1 344 |
| Equity | 46 | −152 | −37 | −25 | 30 | −9 | 207 | 344 | 223 | 347 | 278 | 262 | 357 | 231 | 313 | 360 | 519 |
| Long-term debt | 380 | 320 | 255 | 301 | 110 | 98 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 61 | 0 | 0 |
| Short-term debt | 583 | 399 | 422 | 436 | 540 | 476 | 459 | 510 | 590 | 586 | 610 | 603 | 670 | 640 | 830 | 897 | 826 |
| Total debt | 963 | 719 | 677 | 736 | 650 | 573 | 466 | 510 | 590 | 586 | 610 | 603 | 670 | 792 | 891 | 897 | 826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Stian Davidsen | Deputy Member | 0 companies |
| Elin Karin Davidsen | Chairman | 0 companies |
| Børge Davidsen | Board of Directors | 0 companies |