| Revenue | NOK 0 | — |
| EBITDA | NOK -2,9M | +76% |
| Net profit | NOK -1,1M | +93% |
| Total assets | NOK 34,2M | +1% |
| Equity | NOK 12,4M | -8% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | 753 | 0 | 413 | 0 | 26 270 | 0 | 1 486 | 6 505 | 17 704 | 21 983 | 0 | 0 | 51 025 | 0 | 0 | 0 |
| Staff expenses | −1 024 | −0 | −1 278 | −1 290 | −1 278 | −2 788 | −2 845 | −2 807 | −2 738 | −3 003 | −2 355 | −2 305 | −2 329 | −2 378 | −2 390 | −2 289 | −2 264 |
| EBITDA | −1 328 | −106 | −1 693 | −1 122 | −1 775 | 121 | −3 312 | −2 134 | 1 724 | 2 448 | 18 167 | −3 251 | −4 159 | 4 055 | −3 268 | −12 136 | −2 884 |
| Depreciation & amort. | −31 | −22 | −19 | −19 | −17 | −12 | −22 | −20 | −29 | −40 | −42 | −42 | −42 | −32 | −21 | −17 | −0 |
| EBIT | −1 360 | −129 | −1 712 | −1 141 | −1 792 | 109 | −3 334 | −2 154 | 1 696 | 2 408 | 18 124 | −3 293 | −4 202 | 4 023 | −3 289 | −12 153 | −2 884 |
| Net financials | −613 | −479 | −157 | 356 | 5 682 | 3 394 | −1 727 | 12 499 | 7 925 | −2 170 | −1 307 | −186 | 223 | 409 | 2 490 | −1 843 | 1 823 |
| Profit before tax | −1 973 | −608 | −1 870 | −785 | 3 890 | 3 503 | −5 061 | 10 345 | 9 620 | 238 | 16 818 | −3 479 | −3 979 | 4 432 | −800 | −13 996 | −1 061 |
| Tax | −552 | −170 | −523 | −331 | −502 | −113 | −1 357 | −183 | 163 | 208 | 3 846 | −765 | −863 | 978 | −851 | 1 150 | −0 |
| Net profit | −1 421 | −438 | −1 346 | −454 | 4 392 | 3 616 | −3 703 | 10 528 | 9 458 | 29 | 12 971 | −2 714 | −3 116 | 3 454 | 51 | −15 146 | −1 061 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16 739 | 7 551 | 4 510 | 4 735 | 18 728 | 30 027 | 34 922 | 32 337 | 64 816 | 69 152 | 73 261 | 58 090 | 83 455 | 100 319 | 52 315 | 33 834 | 34 177 |
| Equity | −1 557 | −1 994 | −3 340 | −3 794 | 598 | 4 214 | 511 | 11 039 | 21 005 | 21 034 | 34 708 | 31 994 | 24 878 | 28 542 | 28 593 | 13 447 | 12 386 |
| Long-term debt | 13 270 | 3 815 | 1 897 | 1 362 | 11 000 | 16 502 | 16 502 | 13 654 | 36 080 | 38 933 | 34 803 | 20 544 | 42 098 | 51 145 | 7 843 | 7 843 | 7 643 |
| Short-term debt | 5 026 | 5 731 | 5 953 | 7 167 | 7 130 | 9 311 | 17 909 | 7 644 | 7 731 | 9 185 | 3 750 | 5 553 | 16 479 | 20 633 | 15 880 | 12 544 | 14 148 |
| Total debt | 18 296 | 9 545 | 7 850 | 8 529 | 18 130 | 25 813 | 34 411 | 21 298 | 43 811 | 48 118 | 38 553 | 26 096 | 58 577 | 71 778 | 23 722 | 20 387 | 21 791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Deputy Member | Deputy Member | 2007 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brubakken Invest As | Company | 50.0% | 50.0% | 2024 |
Henden Invest As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per Henden | Deputy Member | 0 companies |
| Roar Henden | Chief Executive Officer | 0 companies |
| Petter Rønes | Chairman | 0 companies |