| Revenue | NOK 50K | — |
| EBITDA | NOK -1,3M | +25% |
| Net profit | NOK -7,5M | -541% |
| Total assets | NOK 29,6M | -48% |
| Equity | NOK 22,6M | -32% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 710 | 615 | 509 | 740 | 337 | 850 | 10 | 640 | 3 330 | 372 | 0 | 0 | 0 | 0 | 0 | 50 |
| Staff expenses | 24 | −2 | −633 | −648 | −624 | −621 | −574 | −696 | −901 | −835 | −964 | −1 511 | −905 | −947 | −976 | −883 | −842 |
| EBITDA | −91 | 990 | −216 | −674 | −234 | −439 | 22 | −1 690 | −825 | 2 240 | −976 | −2 170 | −2 157 | −1 360 | −1 423 | −1 739 | −1 305 |
| Depreciation & amort. | −0 | −14 | −47 | −70 | −70 | −70 | −70 | −70 | −49 | −53 | −81 | −72 | −88 | −88 | −71 | −47 | −16 |
| EBIT | −91 | 975 | −263 | −743 | −304 | −509 | −48 | −1 759 | −874 | 2 187 | −1 057 | −2 242 | −2 245 | −1 448 | −1 494 | −1 786 | −1 321 |
| Net financials | −3 653 | 5 998 | 870 | −1 910 | 3 803 | 636 | 1 222 | 15 276 | 2 558 | 4 705 | 29 562 | 20 993 | 20 230 | 1 478 | 3 651 | 3 492 | −6 205 |
| Profit before tax | −3 744 | 6 973 | 607 | −2 653 | 3 499 | 128 | 1 174 | 13 517 | 1 684 | 6 892 | 28 505 | 18 751 | 17 984 | 30 | 2 156 | 1 706 | −7 526 |
| Tax | −0 | 31 | 21 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 744 | 6 943 | 585 | −2 189 | 3 500 | −105 | 977 | 13 517 | 1 684 | 6 892 | 28 505 | 18 751 | 17 984 | 30 | 2 156 | 1 706 | −7 526 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49 209 | 37 404 | 25 876 | 23 017 | 24 592 | 22 593 | 24 324 | 31 160 | 34 598 | 42 482 | 55 869 | 64 746 | 66 501 | 42 720 | 46 107 | 57 045 | 29 581 |
| Equity | 18 021 | 24 259 | 24 244 | 18 255 | 21 756 | 21 650 | 10 707 | 24 224 | 24 303 | 25 194 | 44 899 | 63 650 | 56 435 | 31 465 | 33 621 | 33 327 | 22 601 |
| Long-term debt | 30 142 | 259 | 249 | 185 | 157 | 753 | 1 413 | 711 | 6 351 | 6 625 | 1 867 | 544 | 1 656 | 0 | 0 | 15 711 | 6 460 |
| Short-term debt | 1 046 | 12 885 | 1 383 | 4 576 | 2 679 | 190 | 12 204 | 6 225 | 3 944 | 10 662 | 9 103 | 551 | 8 411 | 11 256 | 12 486 | 8 006 | 521 |
| Total debt | 31 188 | 13 145 | 1 631 | 4 762 | 2 836 | 943 | 13 617 | 6 935 | 10 295 | 17 288 | 10 970 | 1 095 | 10 066 | 11 256 | 12 486 | 23 718 | 6 980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jomar Rahm Johnsen | Deputy Member | 0 companies |
| Trond Sørum | Chairman | 0 companies |