| Revenue | NOK 5,7M | +5% |
| EBITDA | NOK 2,8M | +49% |
| Net profit | NOK -156K | +75% |
| Total assets | NOK 83,1M | +19% |
| Equity | NOK 10,6M | +419% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216 | 141 | 5 | 0 | 2 533 | 5 000 | 5 066 | 5 046 | 4 592 | 4 757 | 4 520 | 5 017 | 4 898 | 4 800 | 5 100 | 5 475 | 5 724 |
| Staff expenses | −103 | −227 | −124 | −420 | −482 | −0 | −631 | −1 005 | −998 | −940 | −982 | −888 | −1 171 | −855 | −847 | −968 | −932 |
| EBITDA | 69 | −145 | −177 | −450 | 1 676 | 3 047 | 3 351 | 2 912 | 2 206 | 2 089 | 685 | 2 875 | 2 423 | 2 694 | 2 729 | 1 887 | 2 804 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −1 304 | −1 770 | −1 812 | −1 670 | −1 545 | −1 545 | −1 545 | −1 545 | −1 545 | −1 545 | −845 | −545 | −545 |
| EBIT | 69 | −145 | −177 | −450 | 372 | 1 277 | 1 539 | 1 243 | 661 | 544 | −860 | 1 330 | 878 | 1 149 | 1 884 | 1 342 | 2 259 |
| Net financials | −311 | −428 | −627 | −2 825 | −2 870 | −1 599 | −2 862 | −2 058 | −1 558 | −1 230 | −1 377 | −1 382 | −1 101 | −1 626 | −1 319 | −2 134 | −2 454 |
| Profit before tax | −242 | −574 | −803 | −3 274 | −2 498 | −323 | −1 323 | −815 | −897 | −686 | −2 237 | −52 | −222 | −477 | 565 | −792 | −195 |
| Tax | −68 | −161 | −225 | −917 | −699 | −57 | −357 | −110 | −161 | −94 | −422 | −12 | −49 | −105 | 124 | −174 | −38 |
| Net profit | −174 | −413 | −578 | −2 358 | −1 799 | −266 | −965 | −705 | −737 | −592 | −1 815 | −41 | −173 | −372 | 440 | −617 | −156 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 441 | 15 135 | 31 782 | 61 773 | 111 811 | 109 047 | 116 386 | 87 068 | 76 688 | 74 425 | 72 635 | 71 523 | 69 558 | 68 096 | 69 109 | 70 082 | 83 053 |
| Equity | 1 018 | 605 | 27 | −2 331 | −1 041 | −1 307 | −2 272 | −2 977 | −3 713 | −4 305 | −6 121 | −6 162 | −6 335 | −6 707 | −4 817 | −3 322 | 10 598 |
| Long-term debt | 9 800 | 9 800 | 9 800 | 9 800 | 112 468 | 110 002 | 118 059 | 89 548 | 77 914 | 76 749 | 75 625 | 74 499 | 73 929 | 72 751 | 71 552 | 71 652 | 71 237 |
| Short-term debt | 3 623 | 4 730 | 21 956 | 54 304 | 384 | 352 | 599 | 497 | 2 488 | 1 982 | 3 131 | 3 185 | 1 964 | 2 053 | 2 374 | 1 752 | 1 219 |
| Total debt | 13 423 | 14 530 | 31 756 | 64 104 | 112 852 | 110 354 | 118 658 | 90 045 | 80 401 | 78 731 | 78 756 | 77 684 | 75 893 | 74 803 | 73 926 | 73 404 | 72 456 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Borgen Gruppen As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Madeleine Rieber Waldjac Eid | Board of Directors | 0 companies |
| Christian Vinjar Eid | Chairman | 0 companies |