| Revenue | NOK 1,1M | +75% |
| EBITDA | NOK 84K | +122% |
| Net profit | NOK 348K | +173% |
| Total assets | NOK 6,5M | -11% |
| Equity | NOK 5,2M | +7% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 671 | 417 | 973 | 1 264 | 782 | 975 | 1 020 | 1 547 | 1 478 | 2 053 | 1 375 | 1 856 | 1 047 | 1 690 | 1 478 | 636 | 1 111 |
| Staff expenses | −0 | −43 | −176 | −410 | −26 | −287 | −53 | −0 | −0 | −0 | −0 | −0 | −0 | −279 | −444 | −431 | −288 |
| EBITDA | 34 | −218 | 261 | 285 | 161 | 290 | 415 | 802 | 419 | 1 023 | 310 | 393 | 141 | −30 | −181 | −378 | 84 |
| Depreciation & amort. | −33 | −33 | −33 | −46 | −174 | −234 | −239 | −240 | −294 | −244 | −278 | −307 | −374 | −369 | −346 | −192 | −152 |
| EBIT | 1 | −251 | 228 | 238 | −13 | 56 | 176 | 562 | 124 | 779 | 32 | 86 | −233 | −399 | −527 | −570 | −67 |
| Net financials | −25 | −17 | −11 | −8 | −46 | −41 | −75 | −29 | −19 | −18 | 673 | 472 | 2 225 | 1 299 | 416 | 93 | 415 |
| Profit before tax | −24 | −268 | 217 | 230 | −59 | 15 | 101 | 533 | 106 | 761 | 704 | 557 | 1 992 | 900 | −111 | −477 | 348 |
| Tax | −7 | −5 | −0 | 56 | −17 | 3 | 27 | 146 | 28 | 184 | 7 | 18 | −32 | −77 | 119 | −0 | −0 |
| Net profit | −17 | −262 | 217 | 174 | −43 | 13 | 73 | 387 | 78 | 577 | 697 | 539 | 2 024 | 977 | −230 | −477 | 348 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 690 | 2 754 | 2 932 | 3 433 | 3 616 | 3 673 | 3 573 | 4 185 | 4 429 | 5 012 | 4 881 | 5 983 | 7 134 | 7 503 | 7 756 | 7 288 | 6 484 |
| Equity | 134 | −128 | 88 | 263 | 220 | 232 | 306 | 693 | 772 | 1 349 | 2 046 | 2 585 | 4 609 | 5 586 | 5 356 | 4 879 | 5 227 |
| Long-term debt | 2 504 | 0 | 0 | 2 829 | 3 247 | 2 983 | 3 034 | 3 049 | 3 362 | 3 089 | 2 358 | 2 393 | 2 205 | 1 482 | 1 675 | 1 928 | 922 |
| Short-term debt | 53 | 92 | 236 | 341 | 150 | 458 | 233 | 443 | 295 | 574 | 477 | 1 005 | 320 | 434 | 726 | 482 | 336 |
| Total debt | 2 557 | 2 882 | 2 844 | 3 170 | 3 397 | 3 441 | 3 267 | 3 491 | 3 657 | 3 663 | 2 835 | 3 398 | 2 526 | 1 917 | 2 401 | 2 410 | 1 257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jon Melby | Deputy Member | 0 companies |
| Knut Melby | Chairman | 0 companies |