| Revenue | NOK 3,6M | +3% |
| EBITDA | NOK -160K | -296% |
| Net profit | NOK -193K | -486% |
| Total assets | NOK 914K | -22% |
| Equity | NOK 151K | -56% |
| Employees | 6 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 916 | 4 544 | 4 693 | 4 271 | 4 341 | 4 237 | 4 404 | 4 216 | 4 515 | 4 771 | 4 313 | 4 244 | 3 183 | 3 454 | 3 570 |
| Staff expenses | −0 | −1 294 | −1 318 | −1 250 | −1 373 | −1 405 | −1 273 | −1 257 | −1 254 | −1 256 | −1 352 | −1 352 | −1 415 | −1 011 | −842 | −987 |
| EBITDA | 0 | 483 | 206 | 110 | 203 | 10 | 527 | 687 | 503 | 570 | 439 | 54 | 63 | −127 | 82 | −160 |
| Depreciation & amort. | −0 | −332 | −350 | −333 | −284 | −305 | −217 | −46 | −50 | −45 | −50 | −58 | −57 | −22 | −4 | −0 |
| EBIT | 0 | 150 | −144 | −223 | −81 | −296 | 310 | 641 | 454 | 526 | 389 | −4 | 6 | −148 | 77 | −160 |
| Net financials | 0 | −172 | −168 | −166 | −167 | −173 | −102 | −84 | −70 | −64 | −51 | −35 | −14 | −26 | −27 | −33 |
| Profit before tax | 0 | −22 | −311 | −389 | −248 | −469 | 208 | 557 | 384 | 461 | 338 | −39 | −7 | −174 | 50 | −193 |
| Tax | −0 | −4 | −87 | 99 | −0 | −0 | −0 | −0 | −0 | 87 | 81 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | −18 | −224 | −488 | −248 | −469 | 208 | 557 | 384 | 374 | 257 | −39 | −7 | −174 | 50 | −193 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 2 715 | 2 398 | 1 942 | 1 381 | 1 018 | 874 | 1 553 | 1 503 | 1 751 | 1 878 | 1 364 | 1 064 | 986 | 1 173 | 914 |
| Equity | — | 165 | −60 | −548 | −796 | −1 265 | −1 058 | −500 | −117 | 258 | 514 | 475 | 468 | 294 | 344 | 151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 484 | 1 509 | 1 475 | 1 235 | 985 | 783 | 444 | 152 | 28 | 28 | 0 |
| Short-term debt | 0 | 491 | 526 | 698 | 535 | 800 | 423 | 578 | 385 | 508 | 581 | 444 | 444 | 664 | 801 | 764 |
| Total debt | 0 | 2 550 | 2 458 | 2 490 | 2 178 | 2 283 | 1 932 | 2 054 | 1 620 | 1 493 | 1 364 | 889 | 597 | 692 | 829 | 764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Deputy Member | Deputy Member | 2006 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CK Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kjersti Plathe | Deputy Member | 0 companies |
| Knut Heine Eilertsen På Bø | Chief Executive Officer | 0 companies |
| Cindy Kjetså Stokkeland | Deputy Member | 0 companies |
| Helge Stokkeland | Chairman | 0 companies |