| Revenue | NOK 6,6M | +127% |
| EBITDA | NOK 172K | +209% |
| Net profit | NOK -244K | +1% |
| Total assets | NOK 2,8M | -19% |
| Equity | NOK 100K | -38% |
| Employees | 21 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 752 | 0 | 2 453 | 2 748 | 2 784 | 2 547 | 2 610 | 1 690 | 3 540 | 3 350 | 3 588 | 3 579 | 2 511 | 0 | 0 | 2 884 | 6 557 |
| Staff expenses | −0 | −822 | −0 | −790 | −766 | −872 | −886 | −860 | −879 | −1 359 | −1 286 | −1 229 | −1 251 | −938 | −30 | −0 | −1 261 | −2 537 |
| EBITDA | 0 | 128 | 0 | −121 | 186 | 100 | −227 | 119 | −402 | −150 | −344 | −181 | −352 | −388 | −108 | −32 | −158 | 172 |
| Depreciation & amort. | −0 | −117 | −0 | −94 | −95 | −100 | −101 | −104 | −99 | −79 | −67 | −66 | −66 | −197 | −37 | −37 | −142 | −329 |
| EBIT | 0 | 12 | 0 | −214 | 91 | 1 | −328 | 15 | −501 | −229 | −411 | −247 | −418 | −585 | −144 | −69 | −299 | −158 |
| Net financials | 0 | −30 | 0 | −28 | −23 | −12 | −17 | −37 | −48 | −80 | −34 | −10 | −5 | −11 | −11 | −12 | −16 | −154 |
| Profit before tax | 0 | −19 | 0 | −242 | 68 | −11 | −345 | −22 | −549 | −309 | −445 | −257 | −423 | −596 | −155 | −81 | −315 | −312 |
| Tax | −0 | −5 | −0 | −68 | 19 | −0 | −0 | −0 | −250 | −78 | −107 | −59 | −93 | −131 | −34 | −18 | −69 | −68 |
| Net profit | 0 | −13 | 0 | −174 | 49 | −11 | −345 | −22 | −299 | −231 | −338 | −198 | −331 | −465 | −121 | −63 | −246 | −244 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 851 | — | 802 | 584 | 486 | 323 | 483 | 2 420 | 1 280 | 961 | 1 454 | 1 358 | 1 133 | 326 | 334 | 3 406 | 2 763 |
| Equity | — | 132 | — | 38 | 87 | 76 | −269 | −290 | 145 | 167 | 100 | 100 | 99 | 100 | 100 | 126 | 162 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 21 | 0 | 475 | 375 | 776 | 226 | 83 | 2 318 | 1 847 |
| Short-term debt | 0 | 430 | 0 | 724 | 497 | 410 | 592 | 773 | 2 260 | 1 093 | 861 | 879 | 884 | 258 | 0 | 125 | 925 | 816 |
| Total debt | 0 | 720 | 0 | 764 | 497 | 410 | 592 | 773 | 2 275 | 1 114 | 861 | 1 354 | 1 259 | 1 033 | 226 | 208 | 3 243 | 2 663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pb Norge Drift As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Henrik Jelsa | Deputy Member | 0 companies |
| Henrik Andre Jelsa | Chairman | 0 companies |