| Revenue | NOK 6,3M | +32% |
| EBITDA | NOK 3,8M | +11% |
| Net profit | NOK 1,6M | +62% |
| Total assets | NOK 40,2M | +11% |
| Equity | NOK 6,6M | -6% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 432 | 3 956 | 5 750 | 4 764 | 6 271 |
| Staff expenses | −14 212 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −49 |
| EBITDA | 997 | −75 | −184 | −36 | −41 | −81 | −95 | −122 | −116 | −165 | 1 321 | 2 651 | 3 556 | 3 443 | 3 830 |
| Depreciation & amort. | −361 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −607 | −715 | −720 | −851 | −880 |
| EBIT | 636 | −75 | −184 | −36 | −41 | −81 | −95 | −122 | −116 | −165 | 714 | 1 937 | 2 837 | 2 591 | 2 951 |
| Net financials | 173 | −122 | −451 | −273 | −1 404 | −1 919 | −10 394 | −3 042 | −143 | 669 | −670 | −553 | −950 | −1 299 | −1 474 |
| Profit before tax | 809 | −197 | −635 | −309 | −1 445 | −2 000 | −10 489 | −3 164 | −258 | 505 | 43 | 1 383 | 1 887 | 1 293 | 1 477 |
| Tax | 232 | −20 | −178 | 184 | 15 | −0 | −0 | −0 | −0 | −0 | 8 | 304 | 415 | 285 | −160 |
| Net profit | 577 | −177 | −457 | −492 | −1 460 | −2 000 | −10 489 | −3 164 | −258 | 505 | 36 | 1 079 | 1 471 | 1 007 | 1 637 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25 039 | 24 933 | 29 677 | 26 499 | 25 515 | 22 401 | 13 580 | 9 631 | 9 539 | 10 409 | 34 699 | 35 383 | 35 890 | 36 267 | 40 169 |
| Equity | 16 396 | 14 284 | 13 827 | 12 934 | 11 474 | 9 475 | −1 015 | −4 179 | −4 437 | −3 932 | 4 636 | 5 715 | 7 186 | 6 994 | 6 556 |
| Long-term debt | −6 018 | 0 | 15 184 | 13 164 | 13 090 | 12 917 | 14 585 | 13 809 | 13 976 | 14 341 | 25 406 | 29 250 | 27 613 | 27 179 | 28 298 |
| Short-term debt | 12 415 | 300 | 666 | 400 | 950 | 9 | 9 | 0 | 0 | 0 | 4 658 | 418 | 1 091 | 2 094 | 5 316 |
| Total debt | 34 763 | 10 649 | 15 850 | 13 564 | 14 040 | 12 926 | 14 594 | 13 809 | 13 976 | 14 341 | 30 064 | 29 668 | 28 704 | 29 274 | 33 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Accountant | Accountant | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flishaugen Holding As | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Solberg | Accountant | 0 companies |
| Eirik Topp | Chairman | 0 companies |
| Jens Petter Markestad | Chairman | 0 companies |