| Revenue | NOK 37,2M | +140% |
| EBITDA | NOK -33,3M | -166% |
| Net profit | NOK -2,4M | -125% |
| Total assets | NOK 227,8M | +32% |
| Equity | NOK 95,1M | +63% |
| Employees | 27 | — |
| Item | 2008 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 681 | 849 | 1 262 | 4 025 | 5 945 | 6 927 | 3 437 | 6 263 | 14 062 | 15 491 | 37 232 |
| Staff expenses | −0 | −0 | −206 | −710 | −2 866 | −3 899 | −5 429 | −5 129 | −6 745 | −10 633 | −16 991 | −23 374 |
| EBITDA | 39 | 429 | 297 | 169 | 234 | 274 | −1 594 | −3 770 | −4 832 | −5 121 | −12 525 | −33 289 |
| Depreciation & amort. | −0 | −81 | −96 | −115 | −148 | −138 | −244 | −294 | −268 | −261 | −634 | −1 223 |
| EBIT | 39 | 348 | 201 | 54 | 87 | 136 | −1 838 | −4 064 | −5 100 | −5 382 | −13 159 | −34 512 |
| Net financials | −20 | 2 860 | 3 087 | 5 958 | 8 287 | 11 876 | 489 | 824 | 3 358 | 396 | 25 243 | 32 143 |
| Profit before tax | 19 | 3 208 | 3 287 | 6 012 | 8 374 | 12 012 | −1 348 | −3 239 | −1 741 | −4 986 | 12 084 | −2 369 |
| Tax | −0 | 5 | 23 | −6 | 56 | 102 | −297 | −713 | −529 | −1 096 | 2 666 | −13 |
| Net profit | 19 | 3 203 | 3 264 | 6 018 | 8 318 | 11 910 | −1 052 | −2 527 | −1 213 | −3 890 | 9 418 | −2 355 |
| Item | 2008 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162 | 6 823 | 9 674 | 13 584 | 20 954 | 32 208 | 30 902 | 60 611 | 106 818 | 119 037 | 171 949 | 227 787 |
| Equity | −349 | 3 818 | 7 083 | 11 601 | 18 918 | 29 828 | 28 776 | 26 250 | 52 865 | 48 975 | 58 393 | 95 143 |
| Long-term debt | 420 | 2 945 | 2 146 | 0 | 0 | 0 | 0 | 30 000 | 51 237 | 66 948 | 58 902 | 25 000 |
| Short-term debt | 91 | 60 | 445 | 1 984 | 2 036 | 2 380 | 2 126 | 4 362 | 2 716 | 3 113 | 54 655 | 107 644 |
| Total debt | 511 | 3 005 | 2 591 | 1 984 | 2 036 | 2 380 | 2 126 | 34 362 | 53 953 | 70 061 | 113 556 | 132 644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smisi Hospitality As | Company | 73.5% | 73.5% | 2024 |
| Individual | 12.2% | 12.2% | 2024 | |
B Friele & Sønner As | Company | 2.9% | 2.9% | 2024 |
Rica Eiendom As | Company | 2.6% | 2.6% | 2024 |
Irarema As | Company | 1.9% | 1.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Smith-Sivertsen | Deputy Member | 0 companies |
| Martin Smith-Sivertsen | Chairman | 0 companies |
| Carl-Fredrik Joys | Board of Directors | 0 companies |
| Bård Strøm | Board of Directors | 0 companies |
| Christian Foss | Board of Directors | 0 companies |
| Herman Friele | Board of Directors | 0 companies |
| Sara Elisabet Ip Manne | Board of Directors | 0 companies |