| Revenue | NOK 2,3M | -30% |
| EBITDA | NOK -4,7M | -52% |
| Net profit | NOK 6,4M | +130% |
| Total assets | NOK 241M | +4% |
| Equity | NOK 37M | -4% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 9 | 131 | 76 | 214 | 226 | 345 | 607 | 949 | 1 507 | 3 393 | 3 335 | 2 325 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −18 | −0 | −0 | −0 | −0 | −0 | −723 | −1 186 | −1 823 | −2 621 | −2 830 | −2 918 |
| EBITDA | −6 | 6 | −40 | −24 | −58 | −102 | 78 | −9 | 132 | 154 | 110 | −1 510 | −1 325 | −3 723 | −1 750 | −3 112 | −4 735 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −198 | −288 | −81 | −91 | −0 | −0 | −0 | −270 | −220 | −641 | −380 | −112 | −237 |
| EBIT | −6 | 6 | −40 | −24 | −256 | −391 | −3 | −99 | 132 | 154 | 110 | −1 780 | −1 545 | −4 364 | −2 131 | −3 224 | −4 972 |
| Net financials | −191 | 671 | 498 | 1 026 | −5 | 2 509 | 1 499 | 1 480 | 1 971 | 1 587 | 2 322 | 23 357 | 18 789 | 4 174 | 15 063 | 6 034 | 11 339 |
| Profit before tax | −197 | 678 | 458 | 1 002 | −260 | 2 118 | 1 496 | 1 380 | 2 103 | 1 741 | 2 432 | 21 577 | 17 245 | −190 | 12 932 | 2 810 | 6 367 |
| Tax | 10 | 175 | 128 | 281 | −0 | 428 | 404 | 268 | 290 | 397 | 558 | −20 | 26 | −26 | 2 766 | 6 | −71 |
| Net profit | −206 | 503 | 330 | 721 | −260 | 1 690 | 1 092 | 1 113 | 1 812 | 1 344 | 1 873 | 21 597 | 17 219 | −164 | 10 166 | 2 804 | 6 438 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 061 | 2 087 | 2 150 | 1 681 | 4 105 | 4 083 | 5 680 | 9 033 | 10 951 | 14 096 | 19 127 | 40 659 | 83 807 | 124 071 | 190 146 | 231 432 | 241 006 |
| Equity | 1 256 | 1 310 | 1 310 | 1 310 | 1 049 | 2 739 | 3 831 | 4 944 | 6 756 | 5 945 | 3 819 | 21 043 | 31 362 | 28 498 | 36 114 | 38 553 | 36 991 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 684 | 820 | 641 | 3 193 | 3 091 | 2 948 | 4 971 | 13 706 | 45 377 | 89 320 | 140 005 | 175 679 | 186 738 |
| Short-term debt | 770 | 777 | 841 | 372 | 1 372 | 523 | 1 208 | 896 | 1 105 | 5 203 | 10 336 | 5 910 | 7 067 | 6 253 | 14 027 | 17 201 | 17 277 |
| Total debt | 805 | 777 | 841 | 372 | 3 055 | 1 344 | 1 849 | 4 090 | 4 195 | 8 151 | 15 308 | 19 616 | 52 444 | 95 573 | 154 031 | 192 880 | 204 015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Stina Braathen | Deputy Member | 0 companies |
| Johnny Karlsen | Chairman | 0 companies |