| Revenue | NOK 35,6M | +59% |
| EBITDA | NOK -1,7M | +41% |
| Net profit | NOK -2,1M | +14% |
| Total assets | NOK 16,8M | -8% |
| Equity | NOK 4,5M | -32% |
| Employees | 22 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 489 | 6 803 | 25 020 | 39 841 | 48 925 | 55 405 | 64 768 | 79 358 | 54 437 | 53 374 | 34 666 | 33 007 | 38 997 | 32 843 | 22 373 | 35 621 |
| Staff expenses | −3 066 | −809 | −915 | −2 114 | −8 085 | −14 508 | −19 919 | −23 215 | −18 676 | −22 115 | −13 206 | −11 951 | −14 319 | −14 523 | −12 223 | −15 168 |
| EBITDA | −1 448 | −2 013 | −296 | 5 274 | 4 026 | 5 555 | 3 023 | 6 186 | 4 449 | −3 779 | 2 012 | 1 341 | 288 | −2 995 | −2 953 | −1 737 |
| Depreciation & amort. | −118 | −134 | −157 | −157 | −37 | −7 | −95 | −101 | −124 | −159 | −198 | −97 | −69 | −69 | −46 | −0 |
| EBIT | −1 566 | −2 147 | −453 | 5 117 | 3 989 | 5 548 | 2 928 | 6 085 | 4 325 | −3 938 | 1 814 | 1 244 | 219 | −3 064 | −2 999 | −1 737 |
| Net financials | 5 | −77 | −166 | 50 | 30 | −44 | −294 | −34 | −286 | −234 | −42 | −10 | 37 | 54 | −122 | −368 |
| Profit before tax | −1 561 | −2 224 | −618 | 5 167 | 4 019 | 5 504 | 2 633 | 6 051 | 4 039 | −4 173 | 1 772 | 1 234 | 256 | −3 009 | −3 121 | −2 106 |
| Tax | −436 | −623 | −173 | 1 447 | 1 140 | 1 493 | 690 | 1 616 | 974 | −912 | 390 | 271 | 61 | −660 | −686 | −0 |
| Net profit | −1 125 | −1 601 | −445 | 3 720 | 2 879 | 4 011 | 1 944 | 4 435 | 3 065 | −3 260 | 1 382 | 963 | 195 | −2 349 | −2 435 | −2 106 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 184 | 6 734 | 7 043 | 11 618 | 20 474 | 23 066 | 26 903 | 30 817 | 27 488 | 24 854 | 17 425 | 21 265 | 18 901 | 16 309 | 18 333 | 16 802 |
| Equity | 84 | 105 | 242 | 2 500 | 5 379 | 7 636 | 9 546 | 6 482 | 9 546 | 6 548 | 8 591 | 11 307 | 11 502 | 9 061 | 6 626 | 4 521 |
| Long-term debt | 0 | 0 | 0 | 800 | 1 759 | 1 841 | 2 293 | 2 018 | 1 831 | 1 744 | 508 | 891 | 35 | 0 | 0 | 0 |
| Short-term debt | 4 100 | 6 629 | 6 801 | 8 317 | 13 337 | 13 589 | 15 064 | 22 317 | 16 110 | 16 562 | 8 327 | 9 067 | 7 364 | 7 248 | 11 706 | 12 282 |
| Total debt | 4 100 | 6 629 | 6 801 | 9 118 | 15 095 | 15 430 | 17 357 | 24 335 | 17 941 | 18 306 | 8 834 | 9 958 | 7 399 | 7 248 | 11 706 | 12 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fossheimgruppen As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Berit Fossheim Lock-Lorenzen | Deputy Member | 0 companies |
| Michael Lock-Lorenzen | Chairman | 0 companies |