| Revenue | NOK 9,5M | +6% |
| EBITDA | NOK 366K | -16% |
| Net profit | NOK 99K | -33% |
| Total assets | NOK 1,9M | -10% |
| Equity | NOK 52K | +210% |
| Employees | 18 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 795 | 9 534 | 9 516 | 9 340 | 9 650 | 6 489 | 6 011 | 6 286 | 6 853 | 6 494 | 6 309 | 4 580 | 4 652 | 6 165 | 7 233 | 9 003 | 9 536 |
| Staff expenses | −3 731 | −3 203 | −3 187 | −2 871 | −3 070 | −2 045 | −2 139 | −2 301 | −2 296 | −2 675 | −2 225 | −2 073 | −1 973 | −2 247 | −2 949 | −3 275 | −3 612 |
| EBITDA | −890 | 367 | 388 | 779 | 547 | 513 | −142 | −354 | 783 | −245 | 456 | −336 | 84 | 403 | −96 | 437 | 366 |
| Depreciation & amort. | −265 | −283 | −286 | −253 | −209 | −143 | −44 | −15 | −20 | −21 | −17 | −10 | −6 | −3 | −112 | −153 | −151 |
| EBIT | −1 155 | 84 | 102 | 526 | 338 | 370 | −187 | −369 | 763 | −266 | 440 | −347 | 78 | 399 | −207 | 285 | 216 |
| Net financials | −191 | −170 | −145 | −117 | −99 | −73 | −46 | −17 | −74 | −49 | −69 | −57 | −17 | −26 | −77 | −96 | −89 |
| Profit before tax | −1 346 | −85 | −42 | 408 | 238 | 296 | −232 | −387 | 689 | −315 | 370 | −404 | 61 | 374 | −285 | 188 | 127 |
| Tax | −377 | −24 | −12 | 114 | 67 | 85 | −63 | −88 | 174 | −70 | 87 | −89 | 13 | 82 | −63 | 41 | 28 |
| Net profit | −970 | −62 | −31 | 294 | 172 | 211 | −170 | −299 | 514 | −245 | 283 | −315 | 48 | 292 | −222 | 147 | 99 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 451 | 3 188 | 3 146 | 2 529 | 2 252 | 1 946 | 1 429 | 1 424 | 1 616 | 1 538 | 1 487 | 1 657 | 1 033 | 852 | 2 173 | 2 108 | 1 894 |
| Equity | −611 | −672 | −703 | −409 | −237 | −26 | −196 | −495 | −35 | −280 | 4 | −311 | −264 | 28 | −194 | −47 | 52 |
| Long-term debt | 2 114 | 1 776 | 1 526 | 1 268 | 968 | 654 | 314 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 014 | 771 |
| Short-term debt | 1 948 | 2 084 | 2 323 | 1 670 | 1 522 | 1 318 | 1 311 | 1 889 | 1 651 | 1 817 | 1 483 | 1 968 | 1 296 | 824 | 2 367 | 1 140 | 1 071 |
| Total debt | 4 062 | 3 860 | 3 848 | 2 938 | 2 490 | 1 972 | 1 625 | 1 919 | 1 651 | 1 817 | 1 483 | 1 968 | 1 296 | 824 | 2 367 | 2 155 | 1 842 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Emil Sæther | Chairman | 0 companies |
| Asbjørn Helge Aksethø Sæther | Chairman | 0 companies |