| Revenue | NOK 1,8M | -49% |
| EBITDA | NOK 19K | +117% |
| Net profit | NOK -75K | +35% |
| Total assets | NOK 518K | -45% |
| Equity | NOK 453K | -14% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 815 | 5 091 | 6 083 | 5 048 | 4 223 | 7 399 | 16 152 | 10 042 | 8 730 | 9 379 | 11 573 | 15 966 | 7 045 | 6 180 | 3 600 | 1 828 |
| Staff expenses | −1 889 | −2 057 | −2 118 | −2 439 | −2 750 | −3 256 | −6 930 | −4 855 | −4 359 | −5 060 | −4 749 | −4 556 | −3 693 | −3 307 | −2 403 | −820 |
| EBITDA | 254 | 201 | 839 | 602 | −307 | 1 617 | −96 | 1 078 | 32 | 977 | 772 | 1 188 | −534 | −99 | −111 | 19 |
| Depreciation & amort. | −80 | −83 | −118 | −121 | −111 | −82 | −162 | −220 | −154 | 25 | −100 | 83 | −60 | −71 | −4 | −103 |
| EBIT | 175 | 119 | 721 | 482 | −418 | 1 535 | −258 | 858 | −122 | 1 002 | 672 | 1 271 | −594 | −169 | −115 | −85 |
| Net financials | −19 | −11 | −13 | −7 | −10 | −181 | −145 | −158 | −188 | −674 | −634 | −344 | −63 | −65 | −1 | 10 |
| Profit before tax | 156 | 108 | 708 | 475 | −428 | 1 355 | −403 | 700 | −310 | 328 | 37 | 927 | −657 | −234 | −116 | −75 |
| Tax | 44 | 30 | 198 | 133 | −4 | 373 | −0 | 53 | −48 | 107 | −0 | 158 | −125 | −33 | −0 | −0 |
| Net profit | 111 | 78 | 510 | 342 | −424 | 981 | −403 | 646 | −262 | 221 | 37 | 769 | −533 | −200 | −116 | −75 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 210 | 1 450 | 1 967 | 2 526 | 2 052 | 5 515 | 6 625 | 5 988 | 9 404 | 10 621 | 16 154 | 4 165 | 3 159 | 1 814 | 949 | 518 |
| Equity | 382 | 459 | 969 | 311 | −113 | 350 | −54 | 592 | 330 | 551 | 589 | 1 358 | 845 | 644 | 528 | 453 |
| Long-term debt | 189 | 124 | 256 | 4 | 0 | 1 938 | 2 732 | 3 855 | 2 978 | 1 476 | 1 767 | 1 311 | 1 273 | 320 | 38 | 32 |
| Short-term debt | 639 | 867 | 741 | 2 211 | 2 165 | 3 227 | 3 947 | 1 540 | 6 096 | 8 594 | 13 798 | 1 497 | 1 041 | 850 | 382 | 32 |
| Total debt | 828 | 990 | 998 | 2 215 | 2 165 | 5 165 | 6 679 | 5 395 | 9 074 | 10 070 | 15 565 | 2 808 | 2 314 | 1 170 | 421 | 64 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Accountant | Accountant | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gudmund Sandnes | Accountant | 0 companies |
| Ståle Øyvind Volden | Chairman | 0 companies |