| Revenue | NOK 0 | — |
| EBITDA | NOK -690K | +10% |
| Net profit | NOK 8,6M | -29% |
| Total assets | NOK 94,4M | +0% |
| Equity | NOK 94,2M | +5% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 338 807 | 415 536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −43 570 | −49 581 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 38 191 | 41 359 | −49 | −59 | −85 | −83 | −87 | −66 | −74 | −83 | −91 | −206 | −644 | −993 | −770 | −690 |
| Depreciation & amort. | −13 465 | −11 002 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 24 726 | 30 357 | −49 | −59 | −85 | −83 | −87 | −66 | −74 | −83 | −91 | −206 | −644 | −993 | −770 | −690 |
| Net financials | −5 809 | −10 985 | 1 167 | 3 371 | 1 922 | 1 725 | 3 969 | 4 682 | 4 975 | 3 813 | 1 490 | 6 052 | 80 058 | −4 382 | 12 928 | 9 307 |
| Profit before tax | 18 917 | 19 372 | 1 118 | 3 312 | 1 837 | 1 642 | 3 883 | 4 616 | 4 902 | 3 729 | 1 399 | 5 846 | 79 414 | −5 376 | 12 159 | 8 616 |
| Tax | 5 479 | 5 584 | 132 | 150 | 107 | 86 | 96 | 42 | 37 | 55 | 38 | 44 | 36 | −0 | −0 | −0 |
| Net profit | 13 439 | 13 788 | 986 | 3 162 | 1 730 | 1 556 | 3 786 | 4 574 | 4 864 | 3 675 | 1 361 | 5 802 | 79 377 | −5 376 | 12 159 | 8 616 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 274 396 | 310 478 | 19 916 | 23 097 | 20 804 | 22 334 | 22 235 | 26 828 | 27 762 | 28 159 | 26 503 | 29 685 | 91 500 | 82 244 | 94 116 | 94 360 |
| Equity | 51 307 | 63 962 | 19 692 | 18 854 | 20 584 | 19 140 | 19 926 | 24 499 | 24 364 | 28 038 | 26 399 | 29 641 | 85 518 | 77 642 | 89 801 | 94 217 |
| Long-term debt | −1 146 | −989 | 0 | 21 | 8 | 7 | 25 | 31 | 26 | 25 | 0 | 31 | 0 | 0 | 0 | 0 |
| Short-term debt | 49 872 | 61 927 | 217 | 4 222 | 212 | 3 188 | 2 284 | 2 298 | 3 372 | 95 | 104 | 13 | 5 982 | 4 601 | 4 315 | 143 |
| Total debt | 221 943 | 245 526 | 224 | 4 243 | 220 | 3 195 | 2 309 | 2 329 | 3 398 | 121 | 104 | 44 | 5 982 | 4 601 | 4 315 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kristoffer Nyborg As | Company | 39.7% | 39.7% | 2024 |
Marte Nyborg As | Company | 39.7% | 39.7% | 2024 |
| Individual | 20.6% | 20.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steinar Stephansen | Deputy Member | 0 companies |
| Kristoffer Gabrielsen Nyborg | Board of Directors | 0 companies |
| Marte Camilla Gabrielsen Nyborg | Board of Directors | 0 companies |