| Revenue | NOK 814K | +129% |
| EBITDA | NOK 70K | +93% |
| Net profit | NOK 50K | +61% |
| Total assets | NOK 1,3M | +57% |
| Equity | NOK 712K | +8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 426 | 572 | 619 | 700 | 762 | 802 | 805 | 926 | 748 | 772 | 132 | 0 | 822 | 579 | 696 | 355 | 814 |
| Staff expenses | −152 | −269 | −399 | −418 | −413 | −498 | −500 | −472 | −414 | −450 | −22 | −0 | −440 | −415 | −507 | −168 | −571 |
| EBITDA | 141 | 170 | 99 | 122 | 125 | 137 | 132 | 241 | 199 | 127 | 14 | −0 | 227 | 24 | 42 | 36 | 70 |
| Depreciation & amort. | −85 | −68 | −54 | −64 | −86 | −69 | −71 | −148 | −119 | −95 | −13 | −0 | −0 | −3 | −10 | −10 | −27 |
| EBIT | 56 | 102 | 45 | 57 | 39 | 69 | 61 | 92 | 80 | 32 | 1 | −0 | 227 | 20 | 32 | 26 | 43 |
| Net financials | −18 | −9 | −1 | −6 | −9 | −5 | −9 | −16 | −13 | 0 | 0 | 15 | −135 | 1 | 5 | 14 | 21 |
| Profit before tax | 38 | 93 | 44 | 51 | 30 | 64 | 52 | 76 | 67 | 32 | 2 | 15 | 93 | 22 | 37 | 40 | 64 |
| Tax | 11 | 26 | 12 | 14 | 8 | 18 | 15 | 17 | 16 | 7 | 0 | 3 | 50 | 5 | 8 | 9 | 14 |
| Net profit | 27 | 67 | 32 | 37 | 22 | 46 | 36 | 58 | 52 | 26 | 1 | 12 | 42 | 17 | 29 | 31 | 50 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 479 | 592 | 488 | 794 | 717 | 760 | 1 224 | 1 240 | 769 | 798 | 652 | 554 | 964 | 1 018 | 1 271 | 845 | 1 325 |
| Equity | 155 | 222 | 254 | 290 | 312 | 358 | 394 | 453 | 504 | 530 | 531 | 543 | 586 | 602 | 632 | 663 | 712 |
| Long-term debt | 230 | 114 | 3 | 333 | 310 | 192 | 534 | 479 | 29 | 22 | 22 | 0 | 0 | 1 | 1 | 0 | 0 |
| Short-term debt | 93 | 256 | 232 | 171 | 95 | 210 | 296 | 309 | 236 | 246 | 99 | 10 | 378 | 415 | 638 | 182 | 613 |
| Total debt | 324 | 370 | 235 | 503 | 405 | 402 | 830 | 788 | 265 | 268 | 121 | 10 | 378 | 416 | 639 | 183 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RI Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Roy Inge Bergli | Deputy Member | 0 companies |
| Einar Kvemo | Chairman | 0 companies |