| Revenue | NOK 431K | -78% |
| EBITDA | NOK -472K | +64% |
| Net profit | NOK -615K | +58% |
| Total assets | NOK 348K | -69% |
| Equity | NOK -955K | -181% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 4 989 | 5 476 | 6 294 | 6 765 | 5 464 | 3 617 | 2 767 | 1 659 | 1 076 | 1 218 | 1 382 | 2 721 | 1 951 | 3 210 | 2 518 | 1 963 | 431 |
| Staff expenses | −0 | −667 | −525 | −621 | −713 | −1 032 | −904 | −669 | −472 | −408 | −338 | −429 | −639 | −499 | −1 079 | −441 | −407 | −249 |
| EBITDA | 0 | −200 | 1 091 | 1 130 | 1 066 | −165 | −479 | 19 | −846 | 804 | −235 | −185 | 280 | 273 | 411 | 215 | −1 305 | −472 |
| Depreciation & amort. | −0 | −48 | −48 | −48 | −59 | −36 | −16 | −38 | −12 | −12 | −5 | −9 | −102 | −106 | −189 | −136 | −106 | −99 |
| EBIT | 0 | −248 | 1 043 | 1 082 | 1 007 | −200 | −494 | −18 | −858 | 791 | −240 | −194 | 178 | 168 | 222 | 78 | −1 411 | −572 |
| Net financials | 0 | −88 | −32 | −32 | −27 | −34 | −34 | −9 | −14 | −13 | −47 | −69 | −90 | −108 | −101 | −73 | −56 | −43 |
| Profit before tax | 0 | −336 | 1 012 | 1 050 | 981 | −234 | −528 | −27 | −872 | 779 | −287 | −263 | 88 | 59 | 121 | 5 | −1 467 | −615 |
| Tax | −0 | −91 | 283 | 296 | 275 | −66 | −139 | 7 | 231 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −245 | 728 | 754 | 705 | −169 | −389 | −34 | −1 102 | 779 | −287 | −263 | 88 | 59 | 121 | 5 | −1 467 | −615 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 914 | 2 158 | 2 541 | 3 037 | 2 688 | 2 743 | 2 670 | 1 581 | 2 307 | 1 980 | 1 781 | 1 732 | 1 799 | 2 780 | 2 524 | 1 107 | 348 |
| Equity | — | 126 | 854 | 1 608 | 2 269 | 2 100 | 1 711 | 1 677 | 574 | 1 353 | 1 066 | 803 | 892 | 951 | 1 073 | 1 078 | −339 | −955 |
| Long-term debt | 0 | 284 | 206 | 122 | 31 | 102 | 0 | 0 | 0 | 0 | 41 | 249 | 340 | 289 | 875 | 886 | 738 | 351 |
| Short-term debt | 0 | 1 504 | 1 098 | 812 | 737 | 486 | 1 031 | 993 | 1 006 | 954 | 873 | 728 | 501 | 558 | 833 | 560 | 709 | 951 |
| Total debt | 0 | 1 788 | 1 304 | 933 | 768 | 588 | 1 031 | 993 | 1 006 | 954 | 914 | 977 | 841 | 847 | 1 707 | 1 446 | 1 446 | 1 302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Deputy Member | Deputy Member | 2015 | — | — |
GW Deputy Member | Deputy Member | 2015 | — | — |
GW Deputy Member | Deputy Member | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Pernille With | Deputy Member | 0 companies |
| Gunn-Anett With | Deputy Member | 0 companies |
| Gunn-Anett With Størseth | Deputy Member | 0 companies |
| Kim Selven | Board of Directors | 0 companies |
| Ranveig Heidi With | Chairman | 0 companies |