| Revenue | NOK 2,3M | +31% |
| EBITDA | NOK -705K | +61% |
| Net profit | NOK -381K | +79% |
| Total assets | NOK 5,8M | +56% |
| Equity | NOK 2,3M | +186% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 156 | 3 384 | 3 011 | 3 487 | 4 421 | 6 175 | 7 984 | 8 623 | 10 178 | 8 753 | 9 079 | 5 876 | 5 862 | 4 401 | 1 717 | 2 251 |
| Staff expenses | −381 | −364 | −376 | −401 | −519 | −597 | −1 033 | −917 | −1 292 | −1 529 | −1 603 | −1 058 | −611 | −1 052 | −348 | −27 |
| EBITDA | 90 | −180 | 17 | 399 | −402 | 319 | 253 | 462 | 814 | −1 242 | −43 | −845 | −438 | −728 | −1 801 | −705 |
| Depreciation & amort. | −50 | −52 | −32 | −48 | −48 | −53 | −50 | −45 | −50 | −50 | −25 | −25 | −31 | −31 | −34 | −40 |
| EBIT | 40 | −232 | −15 | 352 | −450 | 265 | 202 | 417 | 764 | −1 293 | −68 | −870 | −469 | −759 | −1 835 | −744 |
| Net financials | −171 | −133 | −154 | −186 | −183 | −152 | −112 | −96 | −79 | −83 | −96 | −85 | −43 | −129 | −76 | −114 |
| Profit before tax | −132 | −365 | −169 | 166 | −633 | 113 | 91 | 321 | 684 | −1 375 | −164 | −954 | −512 | −888 | −1 911 | −858 |
| Tax | −0 | −0 | −28 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −176 | −173 | −217 | −118 | −477 |
| Net profit | −132 | −365 | −141 | 166 | −633 | 113 | 91 | 321 | 684 | −1 375 | −164 | −778 | −339 | −671 | −1 793 | −381 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 881 | 2 002 | 1 820 | 2 244 | 2 413 | 3 037 | 3 242 | 3 413 | 4 923 | 7 050 | 5 538 | 5 358 | 5 326 | 5 422 | 3 736 | 5 828 |
| Equity | 148 | −217 | −59 | 167 | −466 | 942 | 1 033 | 1 354 | 2 038 | 2 013 | 1 849 | 1 795 | 2 068 | 2 135 | 795 | 2 273 |
| Long-term debt | 1 051 | 855 | 1 097 | 862 | 629 | 480 | 589 | 470 | 1 091 | 2 066 | 1 177 | 1 002 | 2 000 | 2 275 | 2 382 | 2 444 |
| Short-term debt | 1 682 | 1 364 | 781 | 1 215 | 2 249 | 1 615 | 1 620 | 1 589 | 1 793 | 2 971 | 2 511 | 2 561 | 1 257 | 1 012 | 558 | 1 112 |
| Total debt | 2 733 | 2 219 | 1 878 | 2 077 | 2 879 | 2 095 | 2 209 | 2 059 | 2 885 | 5 036 | 3 688 | 3 563 | 3 258 | 3 287 | 2 941 | 3 556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TG Deputy Member | Deputy Member | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan-Erik Johnsen | Chief Executive Officer | 0 companies |
| Trine Gottlieb Salhus | Deputy Member | 0 companies |