| Revenue | NOK 5,9M | -7% |
| EBITDA | NOK 321K | -69% |
| Net profit | NOK 244K | -72% |
| Total assets | NOK 10,6M | +6% |
| Equity | NOK 7,3M | -12% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 711 | 7 517 | 10 146 | 12 042 | 10 046 | 825 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 4 920 | 6 120 | 6 392 | 5 920 |
| Staff expenses | −2 923 | −3 777 | −2 881 | −3 204 | −3 803 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 338 | −5 765 | −4 633 | −4 290 |
| EBITDA | −250 | 1 094 | 5 067 | 5 445 | 2 443 | −1 041 | −171 | −142 | −104 | −359 | −72 | −105 | −111 | 161 | −489 | 1 035 | 321 |
| Depreciation & amort. | −214 | −214 | −1 091 | −11 | −14 | −14 | −14 | −14 | −14 | −0 | −0 | −0 | −0 | −16 | −38 | −20 | −0 |
| EBIT | −464 | 880 | 3 976 | 5 434 | 2 429 | −1 055 | −184 | −156 | −117 | −359 | −72 | −105 | −111 | 146 | −526 | 1 016 | 321 |
| Net financials | 206 | 132 | 237 | 15 | 1 778 | 5 196 | 4 279 | 4 961 | 6 465 | 3 272 | 2 213 | 599 | 1 574 | 608 | −129 | 85 | 15 |
| Profit before tax | −257 | 1 013 | 4 213 | 5 448 | 4 207 | 4 141 | 4 095 | 4 806 | 6 348 | 2 914 | 2 141 | 494 | 1 463 | 753 | −655 | 1 101 | 336 |
| Tax | 181 | 314 | 1 185 | 624 | 1 181 | 1 244 | 1 145 | 1 350 | 1 620 | 697 | 492 | 149 | 445 | 58 | 267 | 224 | 92 |
| Net profit | −439 | 699 | 3 028 | 4 825 | 3 026 | 2 898 | 2 950 | 3 455 | 4 728 | 2 216 | 1 649 | 345 | 1 018 | 696 | −922 | 876 | 244 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 531 | 13 709 | 14 533 | 15 027 | 16 559 | 14 477 | 13 818 | 15 616 | 17 094 | 13 744 | 12 731 | 10 339 | 11 595 | 12 067 | 10 667 | 9 989 | 10 593 |
| Equity | 1 712 | 2 857 | 4 627 | 5 936 | 8 269 | 8 340 | 8 382 | 9 383 | 10 111 | 10 127 | 11 276 | 10 121 | 10 138 | 9 834 | 7 412 | 8 289 | 7 332 |
| Long-term debt | 3 720 | 2 834 | 1 998 | 0 | 4 086 | 2 743 | 2 286 | 1 829 | 1 371 | 914 | 457 | 0 | 0 | 5 | 3 | 3 | 0 |
| Short-term debt | 5 799 | 6 845 | 6 865 | 7 203 | 4 205 | 3 395 | 3 151 | 4 405 | 5 612 | 2 703 | 998 | 218 | 1 456 | 2 228 | 3 251 | 1 697 | 3 261 |
| Total debt | 9 519 | 9 680 | 8 863 | 9 091 | 8 291 | 6 138 | 5 436 | 6 233 | 6 984 | 3 617 | 1 455 | 218 | 1 456 | 2 233 | 3 255 | 1 701 | 3 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Deputy Member | Deputy Member | 2022 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Andre Auster | Deputy Member | 0 companies |
| Andre Auster | Chief Executive Officer | 0 companies |
| Kim Auster | Board of Directors | 0 companies |