| Revenue | NOK 6,3M | +17% |
| EBITDA | NOK -782K | +34% |
| Net profit | NOK -1,7M | -1% |
| Total assets | NOK 854K | -86% |
| Equity | NOK -7,7M | -29% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 951 | 2 884 | 4 193 | 4 364 | 3 800 | 3 803 | 7 224 | 7 145 | 8 272 | 8 756 | 5 450 | 7 624 | 10 542 | 11 596 | 9 115 | 5 410 | 6 325 |
| Staff expenses | −408 | −442 | −500 | −819 | −1 188 | −1 015 | −1 771 | −1 810 | −2 195 | −1 946 | −1 686 | −2 015 | −1 893 | −2 204 | −2 138 | −2 189 | −1 804 |
| EBITDA | 348 | 146 | −228 | −22 | −638 | −636 | 192 | 281 | −860 | −431 | −987 | −707 | 1 190 | 692 | 119 | −1 180 | −782 |
| Depreciation & amort. | −192 | −193 | −196 | −164 | −4 | −7 | −8 | −18 | −89 | −156 | −157 | −166 | −217 | −187 | −56 | −54 | −462 |
| EBIT | 156 | −47 | −424 | −186 | −642 | −643 | 184 | 264 | −950 | −586 | −1 144 | −873 | 973 | 505 | 63 | −1 234 | −1 244 |
| Net financials | −0 | −2 | −3 | 28 | 2 | −199 | −124 | −54 | 78 | −235 | −60 | −182 | −208 | −125 | 53 | −490 | −502 |
| Profit before tax | 156 | −49 | −427 | −158 | −640 | −842 | 60 | 210 | −872 | −821 | −1 204 | −1 055 | 765 | 380 | 116 | −1 724 | −1 746 |
| Tax | 16 | 6 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 140 | −55 | −427 | −158 | −640 | −842 | 60 | 210 | −872 | −821 | −1 204 | −1 055 | 765 | 380 | 116 | −1 724 | −1 746 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 299 | 879 | 1 232 | 1 176 | 1 022 | 891 | 1 751 | 1 336 | 1 885 | 1 292 | 1 146 | 1 048 | 2 442 | 7 303 | 6 169 | 5 967 | 854 |
| Equity | — | — | −135 | −294 | −934 | −1 775 | −1 715 | −1 505 | −2 377 | −3 198 | −4 403 | −5 458 | −4 693 | −4 312 | −4 196 | −5 921 | −7 667 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 647 | 695 | 4 864 | 4 993 | 6 106 | 5 193 |
| Short-term debt | 953 | 588 | 1 367 | 1 470 | 1 956 | 2 667 | 3 467 | 2 841 | 4 262 | 4 491 | 5 549 | 1 859 | 6 440 | 6 751 | 5 371 | 5 781 | 3 328 |
| Total debt | 953 | 588 | 1 367 | 1 470 | 1 956 | 2 667 | 3 467 | 2 841 | 4 262 | 4 491 | 5 549 | 6 506 | 7 135 | 11 615 | 10 365 | 11 887 | 8 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TE Deputy Member | Deputy Member | 2015 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kamerautleiningen Aps | Company | 70.0% | 70.0% | 2024 |
Dagslys As | Company | 30.0% | 30.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carina Istre | Chief Executive Officer | 0 companies |
| Thor Erik Løkken | Deputy Member | 0 companies |
| Fabian Alberto Lopez Quintana | Chief Executive Officer | 0 companies |
| Thomas Kristensen | Chairman | 0 companies |