| Revenue | NOK 8,6M | -5% |
| EBITDA | NOK -1M | +15% |
| Net profit | NOK -793K | +15% |
| Total assets | NOK 2,2M | -25% |
| Equity | NOK 111K | -78% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 090 | 17 157 | 15 433 | 16 623 | 14 859 | 14 385 | 12 375 | 9 410 | 8 481 | 7 585 | 7 248 | 8 058 | 8 080 | 7 531 | 9 045 | 8 636 |
| Staff expenses | −1 998 | −3 667 | −5 792 | −6 556 | −6 504 | −6 957 | −6 631 | −4 829 | −4 655 | −4 820 | −5 009 | −4 690 | −3 842 | −4 621 | −4 950 | −5 232 |
| EBITDA | 1 268 | 1 261 | −927 | −92 | −951 | −394 | −538 | 717 | 439 | −209 | −368 | −274 | 762 | −854 | −1 201 | −1 016 |
| Depreciation & amort. | −381 | −456 | −34 | −23 | −19 | −6 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 887 | 805 | −961 | −115 | −969 | −400 | −538 | 717 | 439 | −209 | −368 | −274 | 762 | −854 | −1 201 | −1 016 |
| Net financials | 44 | 19 | 29 | 14 | 10 | 5 | 6 | −1 | −4 | 1 | −1 | −3 | −0 | −0 | −1 | −0 |
| Profit before tax | 931 | 824 | −932 | −102 | −959 | −395 | −532 | 716 | 434 | −208 | −369 | −276 | 762 | −854 | −1 201 | −1 016 |
| Tax | 263 | 231 | −264 | −29 | −269 | −101 | −144 | 198 | 109 | −50 | −81 | −61 | 168 | −188 | −264 | −224 |
| Net profit | 668 | 593 | −668 | −73 | −691 | −294 | −388 | 518 | 325 | −159 | −288 | −216 | 595 | −666 | −937 | −793 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 925 | 5 925 | 4 925 | 5 339 | 5 433 | 5 604 | 4 239 | 2 800 | 2 700 | 2 396 | 1 926 | 2 606 | 3 124 | 2 663 | 3 005 | 2 247 |
| Equity | 2 002 | 2 476 | 1 908 | 2 404 | 2 253 | 2 329 | 441 | 488 | 663 | 472 | 184 | 487 | 787 | 790 | 492 | 111 |
| Long-term debt | 0 | 344 | 344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 579 | 3 104 | 2 673 | 2 936 | 3 180 | 3 275 | 3 798 | 2 312 | 2 037 | 1 924 | 1 742 | 2 119 | 2 338 | 1 873 | 2 512 | 2 136 |
| Total debt | 2 924 | 3 449 | 3 017 | 2 936 | 3 180 | 3 275 | 3 798 | 2 312 | 2 037 | 1 924 | 1 742 | 2 119 | 2 338 | 1 873 | 2 512 | 2 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merlin As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Merete Slapgård | Deputy Member | 0 companies |
| Morten Skaufel | Chairman | 0 companies |