| Revenue | NOK 11,8M | -4% |
| EBITDA | NOK 48K | +115% |
| Net profit | NOK -186K | +57% |
| Total assets | NOK 3,3M | -12% |
| Equity | NOK 333K | -41% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 383 | 5 618 | 5 606 | 5 520 | 8 317 | 8 278 | 8 213 | 7 786 | 8 945 | 8 653 | 9 583 | 12 211 | 12 024 | 12 263 | 11 773 |
| Staff expenses | −0 | −921 | −1 093 | −1 963 | −2 199 | −2 508 | −3 126 | −3 022 | −3 205 | −3 374 | −3 543 | −4 220 | −4 798 | −5 511 | −5 977 | −5 068 |
| EBITDA | 0 | 522 | 108 | 581 | 107 | 726 | 324 | 477 | −126 | 473 | 200 | 345 | 948 | −189 | −310 | 48 |
| Depreciation & amort. | −0 | −41 | −100 | −152 | −128 | −147 | −218 | −245 | −242 | −240 | −216 | −144 | −73 | −132 | −143 | −135 |
| EBIT | 0 | 481 | 8 | 429 | −21 | 579 | 105 | 232 | −368 | 234 | −15 | 201 | 875 | −322 | −453 | −88 |
| Net financials | 0 | −173 | −135 | −105 | −154 | −110 | −105 | −107 | −109 | −75 | −67 | −67 | −39 | −78 | −102 | −151 |
| Profit before tax | 0 | 308 | −126 | 324 | −175 | 469 | 1 | 125 | −477 | 158 | −82 | 134 | 837 | −399 | −556 | −238 |
| Tax | −0 | 86 | −35 | 91 | −48 | 132 | −2 | 34 | −125 | 34 | −26 | −33 | 184 | −88 | −122 | −52 |
| Net profit | 0 | 221 | −91 | 233 | −127 | 337 | 2 | 91 | −352 | 124 | −57 | 167 | 652 | −312 | −434 | −186 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 582 | 1 907 | 2 983 | 2 770 | 2 959 | 2 805 | 2 954 | 3 055 | 2 927 | 3 579 | 3 551 | 4 138 | 4 252 | 3 734 | 3 300 |
| Equity | — | 229 | 138 | 371 | 244 | 581 | 584 | 675 | 423 | 546 | 490 | 657 | 1 309 | 997 | 564 | 333 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 863 | 701 | 750 | 660 | 838 | 678 | 1 170 | 1 050 | 930 | 810 | 690 |
| Short-term debt | 0 | 827 | 1 257 | 1 752 | 1 948 | 1 514 | 1 520 | 1 529 | 1 972 | 1 543 | 2 412 | 1 724 | 1 779 | 2 325 | 2 360 | 2 277 |
| Total debt | 0 | 2 353 | 1 769 | 2 611 | 2 526 | 2 377 | 2 221 | 2 279 | 2 632 | 2 381 | 3 089 | 2 894 | 2 829 | 3 255 | 3 170 | 2 967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Deputy Member | Deputy Member | 2018 | — | — |
MB Deputy Member | Deputy Member | 2022 | — | — |
KI Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Manoli As | Company | 32.5% | 32.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gerd Karin Hjelvik Kjersheim | Deputy Member | 0 companies |
| Marianne Berger Undheim | Deputy Member | 0 companies |
| Kjetil Ingemar Moen | Chief Executive Officer | 0 companies |
| Sveinung Henden | Chairman | 0 companies |
| Jørn Kjersheim | Board of Directors | 0 companies |
| Paul Johan Aarøe Undheim | Board of Directors | 0 companies |