| Revenue | NOK 1,4M | -11% |
| EBITDA | NOK 463K | +418% |
| Net profit | NOK -137K | +47% |
| Total assets | NOK 120K | -84% |
| Equity | NOK 37K | -79% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 865 | 14 973 | 13 895 | 12 410 | 10 714 | 9 239 | 8 026 | 7 246 | 5 872 | 4 788 | 3 622 | 3 559 | 2 544 | 1 824 | 1 819 | 1 612 | 1 430 |
| Staff expenses | −2 522 | −3 846 | −4 494 | −4 969 | −4 787 | −4 576 | −3 761 | −2 555 | −2 668 | −2 578 | −1 783 | −1 414 | −1 055 | −986 | −623 | −552 | −100 |
| EBITDA | 1 000 | 1 811 | 1 217 | 356 | 207 | −313 | −26 | 302 | −209 | −206 | −11 | 700 | 274 | −57 | 181 | 89 | 463 |
| Depreciation & amort. | −583 | −1 014 | −763 | −561 | −79 | −31 | −39 | −17 | −13 | −27 | −26 | −14 | −53 | −325 | −325 | −335 | −601 |
| EBIT | 417 | 797 | 454 | −205 | 129 | −344 | −64 | 285 | −222 | −233 | −37 | 686 | 221 | −382 | −144 | −245 | −138 |
| Net financials | −12 | −150 | −98 | −85 | −163 | −107 | −147 | −145 | 1 736 | −51 | −56 | −23 | −13 | −178 | −13 | −13 | 0 |
| Profit before tax | 405 | 647 | 356 | −290 | −34 | −450 | −211 | 140 | 1 514 | −283 | −93 | 663 | 208 | −560 | −157 | −258 | −137 |
| Tax | 66 | 102 | 36 | −134 | −60 | −262 | 440 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 339 | 546 | 320 | −156 | 26 | −188 | −651 | 140 | 1 514 | −283 | −93 | 663 | 208 | −560 | −157 | −258 | −137 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 343 | 5 098 | 4 479 | 4 258 | 3 260 | 2 938 | 2 290 | 1 844 | 3 573 | 1 229 | 1 469 | 2 103 | 2 253 | 1 540 | 1 054 | 759 | 120 |
| Equity | 1 078 | 1 299 | 1 419 | 1 263 | 1 379 | 1 291 | 640 | 780 | 2 294 | 310 | 217 | 880 | 1 088 | 528 | 371 | 175 | 37 |
| Long-term debt | 1 814 | 1 482 | 1 037 | 671 | 321 | 70 | 25 | 104 | 116 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 451 | 2 317 | 2 023 | 2 324 | 1 560 | 1 577 | 1 625 | 961 | 1 163 | 860 | 1 009 | 739 | 618 | 578 | 363 | 376 | 82 |
| Total debt | 4 265 | 3 799 | 3 060 | 2 995 | 1 880 | 1 647 | 1 650 | 1 064 | 1 280 | 919 | 1 009 | 739 | 618 | 578 | 363 | 376 | 82 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tema Kapital As | Company | 44.3% | 44.3% | 2022 |
| Individual | 22.6% | 22.6% | 2022 | |
| Individual | 21.3% | 21.3% | 2022 | |
| Individual | 5.4% | 5.4% | 2022 | |
| Individual | 3.5% | 3.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Torje Tveiten | Board of Directors | 0 companies |
| Hans Jørgen Høy | Chairman | 0 companies |
| Trine Rasmussen | Board of Directors | 0 companies |
| Stein Matre | Board of Directors | 0 companies |
| Trine Kristiansen | Board of Directors | 0 companies |