| Revenue | NOK 26,7M | -24% |
| EBITDA | NOK -377K | -210% |
| Net profit | NOK -1M | -5468% |
| Total assets | NOK 14,8M | -14% |
| Equity | NOK 3,8M | -21% |
| Employees | 16 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 22 088 | 33 390 | 26 914 | 26 711 | 29 104 | 25 990 | 18 589 | 20 748 | 18 315 | 16 834 | 16 639 | 23 794 | 30 485 | 35 283 | 26 656 |
| Staff expenses | −0 | −0 | −0 | −8 532 | −14 874 | −11 678 | −12 437 | −13 300 | −13 678 | −8 719 | −9 306 | −9 518 | −8 421 | −7 818 | −9 778 | −13 166 | −12 260 | −12 463 |
| EBITDA | 0 | 0 | 0 | 1 203 | 1 018 | 641 | 1 263 | 1 052 | −1 115 | 555 | 1 869 | −1 118 | 329 | 719 | 2 023 | 409 | 343 | −377 |
| Depreciation & amort. | −0 | −0 | −0 | −237 | −338 | −385 | −420 | −366 | −87 | −37 | −34 | −12 | −15 | −62 | −252 | −271 | −286 | −221 |
| EBIT | 0 | 0 | 0 | 967 | 681 | 256 | 843 | 686 | −1 202 | 518 | 1 835 | −1 130 | 314 | 657 | 1 771 | 138 | 57 | −598 |
| Net financials | 0 | 0 | 0 | −234 | −494 | −285 | −257 | −229 | −247 | −225 | −229 | −260 | −311 | −248 | −343 | 4 | −38 | −434 |
| Profit before tax | 0 | 0 | 0 | 732 | 187 | −29 | 587 | 457 | −1 449 | 292 | 1 606 | −1 391 | 3 | 409 | 1 428 | 142 | 19 | −1 032 |
| Tax | −0 | −0 | −0 | 207 | −13 | −0 | −0 | 24 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 0 | 0 | 526 | 200 | −29 | 587 | 432 | −1 449 | 292 | 1 606 | −1 391 | 3 | 409 | 1 428 | 142 | 19 | −1 032 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 17 422 | 14 072 | 12 952 | 11 955 | 12 087 | 10 431 | 9 554 | 10 458 | 9 431 | 10 144 | 11 313 | 15 417 | 15 939 | 17 138 | 14 805 |
| Equity | — | — | — | 1 093 | 1 292 | 1 264 | 1 850 | 2 283 | 834 | 1 126 | 2 733 | 1 342 | 1 345 | 3 254 | 4 682 | 4 824 | 4 843 | 3 811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6 206 | 4 832 | 4 506 | 4 185 | 4 189 | 4 151 | 4 097 | 3 997 | 4 026 | 3 961 | 1 562 | 1 562 | 557 |
| Short-term debt | 0 | 0 | 0 | 5 691 | 8 693 | 5 482 | 5 273 | 5 299 | 5 412 | 4 239 | 3 574 | 3 992 | 4 802 | 4 033 | 6 775 | 9 554 | 10 733 | 10 437 |
| Total debt | 0 | 0 | 0 | 16 329 | 12 780 | 11 689 | 10 105 | 9 804 | 9 597 | 8 428 | 7 725 | 8 089 | 8 800 | 8 059 | 10 736 | 11 115 | 12 295 | 10 994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Deputy Member | Deputy Member | 2013 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intech Group As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tomas Flåto | Deputy Member | 0 companies |
| Hans Arne Flåto | Chief Executive Officer | 0 companies |
| Birger Rustberggard | Board of Directors | 0 companies |