| Revenue | NOK 97,5M | +100% |
| EBITDA | NOK 1,4M | +348% |
| Net profit | NOK 1,1M | +1395% |
| Total assets | NOK 6,5M | -17% |
| Equity | NOK 2M | +90% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2 859 | 53 600 | 52 503 | 81 752 | 42 867 | 44 109 | 42 413 | 53 524 | 30 576 | 21 364 | 19 681 | 32 177 | 34 270 | 44 065 | 48 544 | 46 483 | 48 709 | 97 538 |
| Staff expenses | −0 | −1 | −979 | −1 256 | −1 990 | −1 702 | −1 872 | −2 653 | −3 125 | −1 340 | −1 105 | −1 598 | −1 723 | −1 973 | −2 442 | −1 877 | −3 621 | −1 945 | −6 135 |
| EBITDA | 0 | 147 | 478 | 465 | 2 321 | −94 | 1 036 | −204 | −377 | 180 | −10 | −458 | 1 088 | 1 386 | 1 052 | 430 | −1 051 | 307 | 1 373 |
| Depreciation & amort. | −0 | −0 | −0 | −6 | −11 | −13 | −22 | −125 | −158 | −241 | −188 | −36 | −111 | −190 | −168 | −66 | −38 | −114 | −107 |
| EBIT | 0 | 147 | 478 | 459 | 2 310 | −107 | 1 013 | −329 | −535 | −61 | −199 | −494 | 977 | 1 196 | 884 | 363 | −1 089 | 192 | 1 267 |
| Net financials | 0 | −1 319 | −6 | −114 | −41 | −171 | −149 | −141 | 18 | −181 | −266 | 164 | 978 | −82 | 211 | −117 | −330 | −281 | −99 |
| Profit before tax | 0 | −1 172 | 473 | 345 | 2 269 | −278 | 864 | −470 | −517 | −242 | −465 | −330 | 1 955 | 1 114 | 1 096 | 246 | −1 419 | −89 | 1 167 |
| Tax | −0 | −0 | −0 | 105 | 640 | 164 | 271 | 6 | −0 | −0 | −0 | −0 | −124 | 245 | 179 | 54 | −111 | −0 | 21 |
| Net profit | 0 | −1 172 | 473 | 240 | 1 629 | −442 | 594 | −476 | −517 | −242 | −465 | −330 | 2 078 | 869 | 916 | 192 | −1 307 | −89 | 1 147 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 037 | 2 798 | 2 889 | 7 135 | 7 494 | 7 686 | 7 195 | 6 752 | 5 188 | 4 981 | 2 534 | 4 122 | 4 480 | 5 826 | 5 562 | 7 246 | 7 915 | 6 537 |
| Equity | — | −28 | 445 | 685 | 2 314 | 1 871 | 2 285 | 1 809 | 642 | 400 | −65 | −395 | 1 684 | 2 553 | 2 970 | 2 861 | 1 140 | 1 052 | 1 999 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2 949 | 3 396 | 3 312 | 3 962 | 3 500 | 3 317 | 1 536 | 1 264 | 873 | 1 442 | 710 | 1 830 | 4 041 | 2 749 |
| Short-term debt | 0 | 1 065 | 2 353 | 1 715 | 2 369 | 2 674 | 2 005 | 2 073 | 2 148 | 1 288 | 1 728 | 1 392 | 1 174 | 1 053 | 1 414 | 1 990 | 4 276 | 2 822 | 1 790 |
| Total debt | 0 | 1 065 | 2 353 | 2 204 | 4 821 | 5 623 | 5 401 | 5 385 | 6 111 | 4 788 | 5 045 | 2 928 | 2 439 | 1 926 | 2 856 | 2 701 | 6 106 | 6 863 | 4 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Deputy Member | Deputy Member | 2005 | — | — |
FR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Martine Rørhus | Deputy Member | 0 companies |
| Frode Rørhus | Chief Executive Officer | 0 companies |