| Revenue | NOK 1,4M | +2% |
| EBITDA | NOK 172K | +31% |
| Net profit | NOK 142K | +30% |
| Total assets | NOK 1,1M | -13% |
| Equity | NOK 632K | -12% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 335 | 468 | 716 | 616 | 690 | 594 | 660 | 1 191 | 3 272 | 50 | 150 | 50 | 0 | 11 | 242 | 1 372 | 1 396 |
| Staff expenses | −248 | −434 | −554 | −284 | −489 | −148 | −397 | −477 | −658 | −611 | −589 | −604 | −612 | −616 | −359 | −1 051 | −1 067 |
| EBITDA | −94 | −215 | −91 | −152 | −58 | 343 | 13 | 92 | 2 136 | −703 | −545 | 138 | −151 | −256 | −174 | 131 | 172 |
| Depreciation & amort. | −0 | −2 | −48 | −55 | −55 | −62 | −77 | −56 | −0 | −0 | −0 | −0 | −10 | −11 | −12 | −0 | −0 |
| EBIT | −94 | −217 | −139 | −207 | −114 | 281 | −64 | 36 | 2 136 | −703 | −545 | 138 | −161 | −267 | −186 | 131 | 172 |
| Net financials | 7 | 4 | −5 | −49 | −22 | −15 | −42 | −34 | −66 | 5 | 1 | 0 | −3 | −131 | 0 | 9 | 10 |
| Profit before tax | −88 | −213 | −144 | −256 | −135 | 266 | −106 | 3 | 2 070 | −698 | −544 | 138 | −165 | −398 | −186 | 140 | 182 |
| Tax | −24 | −88 | −90 | −125 | −50 | −10 | −62 | −31 | 559 | −168 | −409 | 30 | −36 | −88 | −41 | 31 | 40 |
| Net profit | −64 | −124 | −54 | −130 | −85 | 276 | −44 | 33 | 1 511 | −530 | −135 | 108 | −128 | −310 | −145 | 109 | 142 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237 | 687 | 782 | 810 | 853 | 861 | 1 067 | 1 160 | 7 557 | 1 636 | 1 507 | 1 614 | 1 488 | 1 172 | 1 011 | 1 308 | 1 143 |
| Equity | 108 | 334 | 279 | 149 | 140 | 415 | 372 | 405 | 7 117 | 1 518 | 1 383 | 1 491 | 1 362 | 1 052 | 907 | 716 | 632 |
| Long-term debt | 0 | 0 | 0 | 0 | 125 | 236 | 413 | 516 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 129 | 354 | 502 | 537 | 588 | 209 | 282 | 239 | 156 | 118 | 124 | 123 | 126 | 120 | 104 | 592 | 510 |
| Total debt | 129 | 354 | 502 | 662 | 713 | 445 | 695 | 755 | 440 | 118 | 124 | 123 | 126 | 120 | 104 | 592 | 510 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Manticore As | Company | 66.7% | 66.7% | 2022 |
Enticore As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Øvrebø | Board of Directors | 0 companies |
| Knut Måløy | Chairman | 0 companies |
| Stein Kåre Måløy | Board of Directors | 0 companies |
| Håkon Måløy | Board of Directors | 0 companies |