| Revenue | NOK 5M | -70% |
| EBITDA | NOK 5M | +147% |
| Net profit | NOK 2,9M | +128% |
| Total assets | NOK 33,7M | -2% |
| Equity | NOK 32,6M | -3% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 332 | 44 217 | 29 887 | 51 032 | 47 764 | 35 509 | 73 742 | 82 997 | 66 419 | 58 959 | 67 909 | 53 727 | 52 259 | 42 849 | 18 488 | 16 837 | 5 037 |
| Staff expenses | −10 457 | −10 281 | −9 487 | −14 081 | −12 760 | −12 160 | −14 778 | −16 026 | −14 908 | −15 405 | −15 734 | −15 604 | −15 987 | −15 635 | −4 766 | −266 | 189 |
| EBITDA | 3 478 | 5 379 | 4 345 | 1 444 | 5 009 | 1 918 | 6 035 | 18 411 | 6 954 | 11 985 | 5 933 | 4 804 | 3 978 | 1 889 | 6 301 | −10 534 | 5 001 |
| Depreciation & amort. | −40 | −44 | −42 | −48 | −50 | −31 | −50 | −60 | −54 | −14 | −0 | −0 | −0 | −0 | −11 | −127 | −127 |
| EBIT | 3 438 | 5 335 | 4 303 | 1 397 | 4 959 | 1 886 | 5 984 | 18 351 | 6 899 | 11 971 | 5 933 | 4 804 | 3 978 | 1 889 | 6 291 | −10 661 | 4 874 |
| Net financials | 489 | −495 | 176 | 141 | 195 | 185 | 280 | 399 | 534 | 570 | 661 | 873 | 425 | 166 | 186 | 276 | −1 962 |
| Profit before tax | 3 927 | 4 840 | 4 479 | 1 538 | 5 154 | 2 071 | 6 264 | 18 750 | 7 433 | 12 540 | 6 595 | 5 678 | 4 404 | 2 056 | 6 476 | −10 385 | 2 911 |
| Tax | 1 112 | 1 586 | 1 273 | 431 | 1 443 | 590 | 1 691 | 5 092 | 1 876 | 3 020 | 1 531 | 1 249 | 969 | 452 | 1 425 | 127 | −0 |
| Net profit | 2 815 | 3 254 | 3 206 | 1 107 | 3 711 | 1 481 | 4 572 | 13 658 | 5 557 | 9 521 | 5 064 | 4 429 | 3 435 | 1 604 | 5 052 | −10 512 | 2 911 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 635 | 19 769 | 19 260 | 22 141 | 25 276 | 28 835 | 30 751 | 64 811 | 65 755 | 59 847 | 66 637 | 63 869 | 67 510 | 53 162 | 47 838 | 34 338 | 33 723 |
| Equity | 3 999 | 6 253 | 8 658 | 9 365 | 12 076 | 12 557 | 15 629 | 26 188 | 28 744 | 34 665 | 36 728 | 38 657 | 39 592 | 39 195 | 44 247 | 33 735 | 32 646 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 636 | 13 517 | 10 601 | 12 775 | 13 200 | 16 278 | 15 122 | 38 623 | 37 011 | 25 183 | 29 909 | 25 212 | 27 918 | 13 966 | 3 591 | 603 | 1 076 |
| Total debt | 8 636 | 13 517 | 10 601 | 12 775 | 13 200 | 16 278 | 15 122 | 38 623 | 37 011 | 25 183 | 29 909 | 25 212 | 27 918 | 13 966 | 3 591 | 603 | 1 076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZZ Deputy Member | Deputy Member | 2010 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
IH Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torleif Johansen Holding As | Company | 60.0% | 60.0% | 2022 |
R Hammari Holding As | Company | 30.0% | 30.0% | 2022 |
T Johansen Drift As | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Zhenzhen Zhang | Deputy Member | 0 companies |
| Torleif Johansen | Chief Executive Officer | 0 companies |
| Inger Helene Brandser | Deputy Member | 0 companies |
| Roger Hammari | Board of Directors | 0 companies |