| Revenue | NOK 346K | +15% |
| EBITDA | NOK 54K | +1767% |
| Net profit | NOK 30K | +135% |
| Total assets | NOK 97K | +240% |
| Equity | NOK -293K | +9% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 127 | 1 214 | 1 388 | 1 117 | 590 | 801 | 949 | 894 | 1 111 | 871 | 842 | 505 | 580 | 372 | 241 | 301 | 346 |
| Staff expenses | −613 | −710 | −1 048 | −475 | −184 | −418 | −211 | −424 | −403 | −237 | −517 | −82 | −69 | −485 | 52 | −122 | −111 |
| EBITDA | 129 | 70 | −225 | 184 | 125 | −100 | 131 | −156 | 202 | 305 | −48 | 202 | 181 | −287 | 109 | 3 | 54 |
| Depreciation & amort. | −16 | −11 | −12 | −14 | −14 | −14 | −17 | −56 | −56 | −59 | −35 | −72 | −72 | −69 | −69 | −69 | −0 |
| EBIT | 113 | 59 | −236 | 171 | 111 | −114 | 114 | −212 | 145 | 246 | −83 | 130 | 109 | −356 | 40 | −66 | 54 |
| Net financials | −5 | −1 | −5 | −30 | −29 | 15 | −8 | −22 | −18 | −14 | −12 | −24 | −22 | −9 | −16 | −20 | −24 |
| Profit before tax | 108 | 57 | −241 | 141 | 82 | −99 | 106 | −234 | 128 | 231 | −95 | 106 | 86 | −365 | 24 | −86 | 30 |
| Tax | 32 | 18 | −67 | 40 | 26 | −25 | 29 | −57 | 33 | 56 | −20 | 23 | 19 | 6 | −0 | −0 | −0 |
| Net profit | 76 | 39 | −175 | 101 | 56 | −74 | 78 | −177 | 95 | 175 | −75 | 83 | 67 | −371 | 24 | −86 | 30 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 224 | 221 | 386 | 122 | 118 | 360 | 337 | 344 | 445 | 246 | 382 | 501 | 361 | 124 | 29 | 97 |
| Equity | 16 | 55 | −120 | −19 | 38 | −36 | 42 | −135 | −40 | 135 | −40 | 43 | 110 | −261 | −237 | −323 | −293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 225 | 192 | 156 | 119 | 80 | 319 | 276 | 231 | 190 | 148 | 103 |
| Short-term debt | 198 | 169 | 253 | 366 | 84 | 154 | 93 | 281 | 228 | 191 | 207 | 20 | 115 | 391 | 171 | 204 | 287 |
| Total debt | 211 | 169 | 341 | 405 | 84 | 154 | 318 | 472 | 384 | 310 | 287 | 339 | 391 | 622 | 361 | 352 | 390 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karoline B As | Company | 40.0% | 40.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sylvia Marie Larsen Hagen | Deputy Member | 0 companies |
| Heidi Anette Engkrog | Board of Directors | 0 companies |
| Ole Christian Engkrog | Chairman | 0 companies |