| Revenue | NOK 935K | -74% |
| EBITDA | NOK -3,4M | +36% |
| Net profit | NOK -5,6M | +32% |
| Total assets | NOK 21,3M | -15% |
| Equity | NOK -8M | -227% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 416 | 2 191 | 3 238 | 2 394 | 1 634 | 4 572 | 1 427 | 1 719 | 2 176 | 4 832 | 2 568 | 1 933 | 1 311 | 17 404 | 1 881 | 3 590 | 935 |
| Staff expenses | −364 | −608 | −1 268 | −1 162 | −984 | −1 021 | −1 012 | −1 889 | −1 877 | −1 524 | −1 444 | −1 350 | −633 | −1 345 | −1 432 | −617 | −897 |
| EBITDA | −32 | −846 | −2 345 | −2 340 | −3 044 | −1 595 | −1 176 | −1 569 | −6 404 | 354 | −113 | −1 254 | −1 224 | 467 | −1 659 | −5 349 | −3 405 |
| Depreciation & amort. | −0 | −74 | −127 | −186 | −201 | −212 | −212 | −190 | −72 | −70 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −32 | −921 | −2 472 | −2 526 | −3 245 | −1 806 | −1 388 | −1 760 | −6 476 | 284 | −113 | −1 254 | −1 224 | 467 | −1 659 | −5 349 | −3 405 |
| Net financials | −5 623 | −326 | 962 | −851 | 9 682 | 450 | −10 | −1 401 | −4 723 | −1 606 | −9 264 | −2 556 | 6 420 | 3 736 | −1 641 | −2 887 | −2 175 |
| Profit before tax | −5 655 | −1 246 | −1 510 | −3 377 | 6 437 | −1 356 | −1 397 | −3 161 | −11 199 | −1 323 | −9 377 | −3 809 | 5 196 | 4 202 | −3 300 | −8 236 | −5 581 |
| Tax | −753 | 590 | −646 | −715 | 1 274 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −4 902 | −1 837 | −864 | −2 662 | 5 163 | −1 356 | −1 397 | −3 161 | −11 199 | −1 323 | −9 377 | −3 809 | 5 196 | 4 202 | −3 300 | −8 236 | −5 581 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 522 | 27 499 | 30 609 | 36 554 | 38 539 | 36 809 | 36 134 | 36 322 | 23 579 | 24 172 | 15 206 | 13 705 | 30 349 | 30 016 | 27 598 | 25 025 | 21 341 |
| Equity | 9 500 | 7 663 | 6 799 | 4 137 | 25 300 | 23 944 | 22 546 | 19 385 | 8 186 | 12 863 | 3 487 | −323 | 4 873 | 9 076 | 5 776 | −2 461 | −8 041 |
| Long-term debt | 0 | 0 | 0 | 0 | 6 037 | 7 723 | 8 089 | 15 125 | 13 452 | 9 896 | 10 585 | 12 180 | 24 681 | 20 532 | 21 301 | 26 607 | 27 594 |
| Short-term debt | 206 | 1 105 | 904 | 13 966 | 7 202 | 5 143 | 5 499 | 1 812 | 1 941 | 1 412 | 1 134 | 1 847 | 795 | 408 | 522 | 879 | 1 789 |
| Total debt | 3 022 | 19 835 | 23 810 | 32 417 | 13 239 | 12 866 | 13 588 | 16 937 | 15 393 | 11 308 | 11 719 | 14 027 | 25 476 | 20 940 | 21 823 | 27 486 | 29 382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 97.0% | 97.0% | 2022 | |
Brume S.R.L | Company | 97.0% | 97.0% | 2023 |
| Individual | 3.0% | 3.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sverre Harald Johnsen | Chief Executive Officer | 0 companies |