| Revenue | NOK 25K | -91% |
| EBITDA | NOK -516K | +67% |
| Net profit | NOK -516K | +67% |
| Total assets | NOK 10K | -99% |
| Equity | NOK -383K | -388% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 071 | 19 108 | 21 934 | 24 503 | 22 794 | 30 189 | 25 369 | 24 599 | 24 414 | 16 280 | 19 709 | 18 051 | 18 883 | 14 456 | 274 | 25 |
| Staff expenses | −5 615 | −6 571 | −6 642 | −7 541 | −8 483 | −7 941 | −8 241 | −8 260 | −7 473 | −5 218 | −5 031 | −4 498 | −4 797 | −5 131 | −39 | −15 |
| EBITDA | −1 262 | −1 119 | 403 | 968 | −1 060 | 3 150 | −1 007 | 1 268 | 2 066 | −115 | 4 235 | 683 | 3 298 | −5 316 | −1 579 | −516 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −1 262 | −1 119 | 403 | 968 | −1 060 | 3 150 | −1 007 | 1 268 | 2 066 | −115 | 4 235 | 683 | 3 298 | −5 316 | −1 579 | −516 |
| Net financials | −2 | 3 | −6 | −1 | −7 | 0 | −11 | −4 | 0 | −0 | 1 | −1 | −13 | −14 | −7 | 0 |
| Profit before tax | −1 264 | −1 116 | 397 | 967 | −1 067 | 3 151 | −1 018 | 1 264 | 2 066 | −116 | 4 236 | 682 | 3 285 | −5 330 | −1 587 | −516 |
| Tax | −354 | −316 | 111 | 271 | −0 | 814 | −254 | 239 | 427 | −59 | 932 | 330 | 543 | −650 | −0 | −0 |
| Net profit | −910 | −800 | 286 | 696 | −1 067 | 2 337 | −764 | 1 025 | 1 638 | −56 | 3 304 | 352 | 2 742 | −4 680 | −1 587 | −516 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 085 | 10 223 | 13 665 | 18 926 | 18 277 | 17 367 | 17 011 | 13 119 | 12 033 | 13 291 | 16 797 | 13 268 | 18 432 | 11 745 | 883 | 10 |
| Equity | 1 517 | 717 | 1 996 | 2 692 | 2 636 | 1 204 | 440 | 1 015 | 1 061 | 7 004 | 7 797 | 8 149 | 10 891 | 6 211 | 133 | −383 |
| Long-term debt | 1 701 | 1 386 | 1 876 | 0 | 1 658 | 1 026 | 772 | 858 | 782 | 723 | 946 | 1 276 | 3 370 | 1 646 | 428 | 393 |
| Short-term debt | 10 866 | 8 121 | 9 793 | 14 576 | 13 983 | 15 137 | 15 799 | 11 247 | 10 190 | 5 564 | 8 055 | 3 843 | 4 171 | 3 888 | 322 | 0 |
| Total debt | 12 568 | 9 506 | 11 669 | 16 234 | 15 641 | 16 163 | 16 572 | 12 104 | 10 972 | 6 287 | 9 001 | 5 119 | 7 541 | 5 534 | 750 | 393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Deputy Member | Deputy Member | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mater As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christine Smith-Simonsen | Deputy Member | 0 companies |
| Bjørn Smith-Simonsen | Chairman | 0 companies |
| Thomas Nygaard | Board of Directors | 0 companies |
| Marianne Bjørndal | Board of Directors | 0 companies |