| Revenue | NOK 13,4M | +6% |
| EBITDA | NOK -333K | -897% |
| Net profit | NOK -332K | -3232% |
| Total assets | NOK 3,5M | +8% |
| Equity | NOK 855K | -28% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 328 | 5 822 | 5 768 | 5 452 | 5 338 | 7 526 | 7 775 | 7 210 | 7 477 | 9 255 | 12 060 | 10 006 | 13 470 | 13 859 | 12 802 | 12 643 | 13 400 |
| Staff expenses | −666 | −648 | −654 | −573 | −641 | −929 | −1 094 | −913 | −924 | −1 011 | −1 502 | −1 338 | −1 570 | −1 749 | −1 994 | −1 891 | −1 928 |
| EBITDA | 194 | −104 | 39 | −7 | −138 | 213 | 9 | −57 | 138 | 223 | 408 | 174 | 1 181 | 443 | −139 | 42 | −333 |
| Depreciation & amort. | −58 | −48 | −27 | −15 | −8 | −3 | −6 | −7 | −48 | −136 | −174 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 136 | −152 | 12 | −23 | −146 | 210 | 3 | −64 | 90 | 87 | 234 | 174 | 1 181 | 443 | −139 | 42 | −333 |
| Net financials | −32 | −33 | −25 | −29 | −34 | −35 | −36 | −36 | −46 | −92 | −107 | −101 | −66 | −53 | −42 | −54 | −119 |
| Profit before tax | 104 | −185 | −13 | −52 | −180 | 176 | −33 | −100 | 44 | −5 | 127 | 74 | 1 115 | 389 | −181 | −12 | −452 |
| Tax | 44 | −51 | −3 | −13 | −50 | 50 | −9 | −22 | 14 | 2 | 39 | 17 | 245 | 90 | −39 | −2 | −119 |
| Net profit | 60 | −134 | −10 | −39 | −130 | 125 | −25 | −78 | 30 | −7 | 88 | 57 | 870 | 300 | −142 | −10 | −332 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 042 | 892 | 897 | 769 | 851 | 1 103 | 1 005 | 1 018 | 2 424 | 2 951 | 3 151 | 2 656 | 3 652 | 3 464 | 3 023 | 3 227 | 3 479 |
| Equity | 291 | 157 | 147 | 108 | −22 | 104 | 79 | 1 | 31 | 25 | 112 | 169 | 1 039 | 1 339 | 1 197 | 1 187 | 855 |
| Long-term debt | 464 | 429 | 388 | 327 | 388 | 323 | 455 | 410 | 1 954 | 1 597 | 1 862 | 1 688 | 1 611 | 1 040 | 818 | 632 | 1 548 |
| Short-term debt | 287 | 305 | 362 | 334 | 484 | 676 | 471 | 607 | 439 | 1 329 | 1 177 | 799 | 1 003 | 1 085 | 1 007 | 1 409 | 1 076 |
| Total debt | 751 | 735 | 750 | 661 | 872 | 999 | 926 | 1 017 | 2 393 | 2 926 | 3 038 | 2 487 | 2 613 | 2 125 | 1 826 | 2 040 | 2 624 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| An-Magritt Morset Hegstad | Chairman | 0 companies |
| Thor Johan Olsen | Board of Directors | 0 companies |