| Revenue | NOK 2,1M | -41% |
| EBITDA | NOK -339 | +95% |
| Net profit | NOK -136K | -48% |
| Total assets | NOK 2M | -28% |
| Equity | NOK 119K | -53% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 143 | 1 155 | 2 194 | 2 105 | 2 795 | 2 183 | 1 878 | 1 796 | 2 364 | 2 022 | 3 137 | 3 595 | 3 671 | 5 720 | 3 017 | 3 586 | 2 098 |
| Staff expenses | −459 | −362 | −1 083 | −1 368 | −1 195 | −915 | −811 | −503 | −796 | −797 | −987 | −1 591 | −1 151 | −1 974 | −917 | −1 376 | −774 |
| EBITDA | −55 | 99 | 132 | −206 | 266 | −54 | 94 | 127 | 225 | 255 | 429 | −370 | −115 | 393 | 144 | −7 | −0 |
| Depreciation & amort. | −3 | −3 | −3 | −1 | −0 | −0 | −50 | −60 | −130 | −204 | −132 | −68 | −28 | −5 | −25 | −8 | −8 |
| EBIT | −58 | 96 | 129 | −207 | 266 | −54 | 44 | 67 | 95 | 51 | 297 | −438 | −143 | 388 | 119 | −15 | −8 |
| Net financials | 7 | −20 | −26 | −0 | −5 | 1 | −26 | −38 | −26 | −35 | −57 | −30 | −81 | −128 | −112 | −77 | −127 |
| Profit before tax | −52 | 76 | 103 | −208 | 262 | −53 | 18 | 29 | 69 | 16 | 240 | −469 | −224 | 260 | 7 | −92 | −136 |
| Tax | −0 | 9 | 36 | −15 | 62 | −0 | −0 | 20 | 24 | 3 | 63 | −27 | −0 | 21 | −0 | −0 | −0 |
| Net profit | −52 | 67 | 67 | −192 | 200 | −53 | 18 | 9 | 45 | 13 | 177 | −441 | −224 | 239 | 7 | −92 | −136 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 554 | 951 | 624 | 1 076 | 724 | 1 437 | 1 268 | 1 405 | 1 924 | 2 230 | 1 986 | 2 142 | 2 837 | 2 802 | 2 809 | 2 035 |
| Equity | 116 | 183 | 250 | 58 | 257 | 204 | 223 | 232 | 276 | 289 | 467 | 25 | 101 | 340 | 347 | 255 | 119 |
| Long-term debt | 0 | 9 | 15 | 0 | 0 | 0 | 524 | 480 | 415 | 797 | 728 | 0 | 489 | 293 | 89 | 0 | 0 |
| Short-term debt | 433 | 362 | 685 | 566 | 818 | 519 | 691 | 557 | 713 | 838 | 1 036 | 1 960 | 1 552 | 2 204 | 2 366 | 2 554 | 1 915 |
| Total debt | 433 | 371 | 701 | 566 | 818 | 519 | 1 214 | 1 037 | 1 128 | 1 635 | 1 763 | 1 960 | 2 041 | 2 497 | 2 455 | 2 554 | 1 915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 4.5% | 4.5% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Méisam Alamy | Deputy Member | 0 companies |
| Tajinder Sharma | Chairman | 0 companies |
| Christian Foss | Board of Directors | 0 companies |