| Revenue | NOK 748K | -32% |
| EBITDA | NOK -8,2M | +1% |
| Net profit | NOK -5,2M | -231% |
| Total assets | NOK 419,1M | +27% |
| Equity | NOK 115,9M | -4% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 500 | 0 | 15 606 | 0 | 0 | 0 | 5 208 | 165 | 460 | 585 | 567 | 300 | 300 | 625 | 645 | 1 101 | 748 |
| Staff expenses | −0 | −218 | −0 | −1 306 | −0 | −0 | −0 | −3 949 | −8 303 | −1 908 | −1 830 | −2 184 | −2 562 | −3 369 | −4 205 | −6 171 | −7 222 | −6 353 |
| EBITDA | 0 | −41 281 | 0 | −1 856 | 0 | 0 | 0 | −2 875 | −9 628 | −2 435 | −2 280 | −3 259 | −3 344 | −4 468 | −4 685 | −7 070 | −8 340 | −8 217 |
| Depreciation & amort. | −0 | −9 | −0 | −93 | −0 | −0 | −0 | −221 | −292 | −235 | −247 | −271 | −271 | −403 | −461 | −461 | −238 | −190 |
| EBIT | 0 | −41 290 | 0 | −1 949 | 0 | 0 | 0 | −3 096 | −9 920 | −2 670 | −2 527 | −3 530 | −3 615 | −4 871 | −5 146 | −7 532 | −8 579 | −8 407 |
| Net financials | 0 | −12 261 | 0 | 773 | 0 | 0 | 0 | 36 289 | 36 274 | 67 642 | 44 364 | 25 684 | 10 894 | 7 813 | −1 799 | 7 705 | 12 348 | −658 |
| Profit before tax | 0 | −53 551 | 0 | −1 176 | 0 | 0 | 0 | 33 193 | 26 354 | 64 973 | 41 837 | 22 155 | 7 279 | 2 943 | −6 945 | 173 | 3 770 | −9 065 |
| Tax | −0 | −11 435 | −0 | −241 | −0 | −0 | −0 | 1 296 | 98 | 77 | −875 | −580 | 1 630 | 27 | −1 520 | −2 376 | −191 | −3 887 |
| Net profit | 0 | −42 116 | 0 | −935 | 0 | 0 | 0 | 31 897 | 26 256 | 64 896 | 42 712 | 22 735 | 5 650 | 2 915 | −5 426 | 2 549 | 3 960 | −5 178 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 40 435 | — | 47 624 | — | — | — | 236 584 | 234 663 | 232 658 | 317 121 | 407 705 | 301 534 | 328 597 | 316 874 | 305 550 | 331 226 | 419 082 |
| Equity | — | 24 916 | — | 36 420 | — | — | — | 61 157 | 79 413 | 134 309 | 161 021 | 179 756 | 142 040 | 140 956 | 125 530 | 121 079 | 121 039 | 115 862 |
| Long-term debt | 0 | 0 | 0 | 6 662 | 0 | 0 | 0 | 466 | 0 | 0 | 25 000 | 20 833 | 16 667 | 12 513 | 8 333 | 4 167 | 55 000 | 129 950 |
| Short-term debt | 0 | 15 519 | 0 | 4 542 | 0 | 0 | 0 | 174 961 | 155 250 | 98 350 | 131 100 | 207 116 | 142 827 | 175 129 | 183 010 | 180 304 | 155 187 | 173 270 |
| Total debt | 0 | 15 519 | 0 | 11 204 | 0 | 0 | 0 | 175 427 | 155 250 | 98 350 | 156 100 | 227 949 | 159 494 | 187 642 | 191 344 | 184 471 | 210 187 | 303 220 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sivma Invest As | Company | 40.0% | 40.0% | 2024 |
Adia Invest As | Company | 30.0% | 30.0% | 2024 |
Cefi Invest As | Company | 30.0% | 30.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Siv Karin Fosse Svendsen | Board of Directors | 0 companies |
| Adrian Fosse Svendsen | Board of Directors | 0 companies |
| Celia Svendsen Fitzgerald | Board of Directors | 0 companies |
| Magne Svendsen | Chairman | 0 companies |