| Revenue | NOK 2M | -1% |
| EBITDA | NOK -707K | -3% |
| Net profit | NOK 9,5M | +384% |
| Total assets | NOK 45,8M | +23% |
| Equity | NOK 45,4M | +23% |
| Employees | 2 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 205 | 235 | 396 | 483 | 879 | 1 122 | 869 | 1 477 | 1 295 | 2 268 | 1 797 | 2 042 | 2 029 |
| Staff expenses | −381 | −443 | −464 | −420 | −461 | −425 | −257 | −224 | −432 | −335 | −969 | −1 058 | −1 036 | −1 056 |
| EBITDA | −665 | −491 | −530 | −402 | −252 | 143 | 405 | −140 | 291 | −116 | 355 | −438 | −687 | −707 |
| Depreciation & amort. | −87 | −88 | −68 | −81 | −87 | −115 | −129 | −176 | −421 | −417 | −416 | −492 | −584 | −611 |
| EBIT | −752 | −579 | −598 | −483 | −339 | 29 | 276 | −315 | −130 | −533 | −61 | −931 | −1 271 | −1 318 |
| Net financials | 961 | 580 | 255 | 10 713 | −21 | −10 | 16 789 | −26 | 974 | 5 325 | 6 677 | 796 | −2 078 | 10 840 |
| Profit before tax | 210 | 0 | −343 | 10 230 | −360 | 19 | 17 065 | −342 | 845 | 4 792 | 6 616 | −135 | −3 349 | 9 522 |
| Tax | 59 | 0 | 3 | −17 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 151 | 0 | −346 | 10 247 | −360 | 19 | 17 065 | −342 | 845 | 4 792 | 6 616 | −135 | −3 349 | 9 522 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 285 | 11 996 | 14 367 | 20 586 | 20 143 | 19 546 | 32 050 | 37 509 | 31 092 | 36 050 | 41 893 | 41 780 | 37 364 | 45 821 |
| Equity | 10 255 | 9 755 | 9 765 | 19 520 | 19 160 | 18 879 | 31 944 | 30 602 | 30 947 | 35 739 | 41 354 | 40 220 | 36 871 | 45 392 |
| Long-term debt | 0 | 1 383 | 3 937 | 1 000 | 900 | 400 | 0 | 6 670 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 569 | 858 | 665 | 66 | 83 | 267 | 106 | 237 | 145 | 311 | 539 | 1 560 | 494 | 428 |
| Total debt | 2 030 | 2 241 | 4 602 | 1 066 | 983 | 667 | 106 | 6 907 | 145 | 311 | 539 | 1 560 | 494 | 428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Elias Blomstrand | Deputy Member | 0 companies |
| Erik Berg Blomstrand | Chairman | 0 companies |