| Revenue | NOK 2,6M | -5% |
| EBITDA | NOK 504K | -4% |
| Net profit | NOK 341K | +47% |
| Total assets | NOK 1,2M | -15% |
| Equity | NOK 663K | +106% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 948 | 1 916 | 1 157 | 1 206 | 1 110 | 767 | 937 | 1 053 | 368 | 1 065 | 1 013 | 1 068 | 558 | 929 | 1 938 | 2 716 | 2 588 |
| Staff expenses | −809 | −944 | −635 | −734 | −660 | −493 | −509 | −714 | −337 | −576 | −677 | −768 | −168 | −239 | −737 | −1 778 | −1 641 |
| EBITDA | −791 | 52 | −29 | 76 | −22 | 32 | 139 | −119 | −236 | 141 | 15 | −379 | 154 | 425 | 888 | 523 | 504 |
| Depreciation & amort. | −0 | −5 | −5 | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 | −6 | −14 | −6 |
| EBIT | −792 | 46 | −34 | 71 | −22 | 32 | 139 | −119 | −236 | 141 | 15 | −379 | 154 | 423 | 881 | 510 | 498 |
| Net financials | −138 | −18 | 1 | −23 | −15 | −19 | −25 | −23 | −17 | −5 | −9 | −8 | −1 | −43 | −649 | −164 | −39 |
| Profit before tax | −930 | 29 | −33 | 48 | −37 | 14 | 115 | −142 | −253 | 136 | 7 | −387 | 153 | 380 | 233 | 346 | 459 |
| Tax | 10 | 14 | −9 | 17 | −10 | 8 | 31 | −29 | −53 | 40 | 7 | 38 | 35 | 86 | 74 | 114 | 118 |
| Net profit | −940 | 15 | −24 | 31 | −26 | 6 | 84 | −112 | −199 | 96 | −1 | −425 | 119 | 294 | 158 | 231 | 341 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 203 | 844 | 517 | 643 | 533 | 712 | 795 | 761 | 631 | 736 | 662 | 178 | 162 | 881 | 913 | 1 426 | 1 208 |
| Equity | 183 | 198 | 174 | 205 | 179 | 185 | 268 | 156 | −43 | 53 | 52 | −373 | −254 | 119 | 141 | 322 | 663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 117 | 67 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Short-term debt | 1 019 | 646 | 343 | 438 | 354 | 527 | 527 | 455 | 557 | 616 | 610 | 551 | 416 | 763 | 772 | 1 104 | 543 |
| Total debt | 1 019 | 646 | 343 | 438 | 354 | 527 | 527 | 605 | 674 | 683 | 610 | 551 | 416 | 763 | 772 | 1 104 | 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WF Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
AF Deputy Member | Deputy Member | 2008 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Willy Frogner | Chief Executive Officer | 0 companies |
| Anders Frogner | Deputy Member | 0 companies |