| Revenue | NOK 24,7M | +23% |
| EBITDA | NOK 314K | +132% |
| Net profit | NOK -33K | +90% |
| Total assets | NOK 6M | +10% |
| Equity | NOK 463K | +964% |
| Employees | 11 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 593 | 4 927 | 4 723 | 7 527 | 11 520 | 19 306 | 15 213 | 18 348 | 19 558 | 24 038 | 23 393 | 16 309 | 20 143 | 26 116 | 22 209 | 20 116 | 24 716 |
| Staff expenses | −876 | −1 269 | −1 056 | −1 190 | −1 720 | −2 151 | −2 448 | −3 220 | −3 264 | −4 412 | −3 920 | −3 436 | −3 828 | −5 765 | −6 173 | −5 512 | −5 425 |
| EBITDA | 380 | −555 | −101 | 379 | 556 | 1 753 | 108 | −239 | 1 111 | 445 | 913 | −764 | 329 | 712 | −1 606 | −970 | 314 |
| Depreciation & amort. | −12 | −9 | −0 | −0 | −0 | −10 | −11 | −36 | −28 | −29 | −17 | −7 | −20 | −69 | −107 | −164 | −187 |
| EBIT | 369 | −564 | −101 | 379 | 556 | 1 743 | 96 | −274 | 1 083 | 416 | 896 | −772 | 308 | 643 | −1 713 | −1 134 | 127 |
| Net financials | −25 | −11 | −9 | −11 | −2 | −105 | −194 | −1 194 | −262 | −91 | −116 | −148 | −73 | 346 | −98 | 791 | −161 |
| Profit before tax | 344 | −576 | −109 | 368 | 554 | 1 638 | −98 | −1 468 | 821 | 324 | 780 | −919 | 236 | 989 | −1 812 | −343 | −33 |
| Tax | −0 | −1 | −0 | −0 | 61 | 462 | −20 | 28 | 147 | 83 | 185 | −193 | 55 | 163 | −0 | −0 | −0 |
| Net profit | 343 | −575 | −109 | 368 | 493 | 1 176 | −78 | −1 496 | 674 | 242 | 595 | −726 | 181 | 826 | −1 811 | −343 | −33 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 420 | 963 | 3 931 | 1 598 | 2 234 | 5 177 | 5 372 | 3 916 | 4 755 | 5 728 | 6 281 | 3 533 | 4 562 | 5 381 | 4 985 | 5 427 | 5 981 |
| Equity | 930 | 355 | 245 | 614 | 1 107 | 2 283 | 2 205 | 709 | 1 383 | 1 625 | 2 220 | 1 494 | 1 675 | 2 101 | 289 | −54 | 463 |
| Long-term debt | 158 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 459 | 337 |
| Short-term debt | 332 | 550 | 3 686 | 984 | 1 127 | 2 894 | 3 167 | 3 207 | 3 371 | 4 103 | 4 061 | 2 039 | 2 887 | 3 280 | 4 195 | 5 021 | 5 181 |
| Total debt | 491 | 608 | 3 686 | 984 | 1 127 | 2 894 | 3 167 | 3 207 | 3 371 | 4 103 | 4 061 | 2 039 | 2 887 | 3 280 | 4 695 | 5 481 | 5 518 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 6.5% | 6.5% | 2024 | |
| Individual | 3.2% | 3.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simon James Lilja Bartley | Chairman | 0 companies |
| Karina Lilleeng Holmen | Board of Directors | 0 companies |
| Simon James Bartley | Chairman | 0 companies |