| Revenue | NOK 1,6M | +140% |
| EBITDA | NOK -458K | +71% |
| Net profit | NOK -3,6M | +4% |
| Total assets | NOK 45,9M | -10% |
| Equity | NOK 3,2M | +40% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 1 434 | 1 390 | 1 810 | 1 700 | 1 290 | 1 459 | 1 849 | 95 | 296 | 268 | 240 | 1 625 | 448 | 685 | 1 645 |
| Staff expenses | −0 | −0 | 17 | −0 | −122 | −261 | −0 | −0 | −609 | −561 | −207 | −114 | −1 048 | −1 320 | −939 | −338 |
| EBITDA | 161 | 811 | 940 | 699 | 783 | 558 | 1 158 | 1 255 | −1 075 | −830 | −73 | −276 | −567 | −4 902 | −1 565 | −458 |
| Depreciation & amort. | −143 | −170 | −340 | −366 | −376 | −365 | −390 | −290 | −78 | −286 | −92 | −37 | −37 | −209 | −499 | −414 |
| EBIT | 18 | 641 | 601 | 334 | 407 | 194 | 768 | 965 | −1 153 | −1 116 | −165 | −314 | −604 | −5 112 | −2 065 | −872 |
| Net financials | −103 | −252 | −288 | −258 | −196 | −174 | −166 | −348 | −293 | −147 | −455 | −368 | −850 | −1 023 | −1 648 | −2 709 |
| Profit before tax | −86 | 388 | 313 | 75 | 211 | 19 | 601 | 617 | −1 446 | −1 263 | −620 | −682 | −1 454 | −6 134 | −3 713 | −3 581 |
| Tax | −24 | 109 | 88 | 21 | 56 | 5 | 154 | 158 | −317 | −247 | −136 | −150 | −234 | 999 | −0 | −0 |
| Net profit | −62 | 280 | 225 | 54 | 155 | 14 | 447 | 458 | −1 129 | −1 017 | −483 | −532 | −1 220 | −7 134 | −3 713 | −3 581 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 718 | 8 121 | 10 206 | 11 247 | 10 699 | 10 598 | 11 696 | 7 092 | 16 394 | 22 920 | 22 175 | 27 568 | 31 066 | 43 568 | 50 773 | 45 906 |
| Equity | 261 | 940 | 1 165 | 1 220 | 1 374 | 1 388 | 1 836 | 288 | −841 | 8 617 | 8 134 | 7 602 | 6 382 | −506 | 2 281 | 3 200 |
| Long-term debt | 0 | 0 | 0 | 8 161 | 7 539 | 7 347 | 7 245 | 3 182 | 4 600 | 12 714 | 12 950 | 17 639 | 23 780 | 43 021 | 46 818 | 40 626 |
| Short-term debt | 565 | 683 | 271 | 1 867 | 1 786 | 1 863 | 2 615 | 3 621 | 12 635 | 1 590 | 1 091 | 2 326 | 904 | 1 054 | 1 674 | 2 080 |
| Total debt | 5 457 | 7 181 | 9 041 | 10 027 | 9 325 | 9 210 | 9 860 | 6 804 | 17 235 | 14 303 | 14 041 | 19 966 | 24 684 | 44 074 | 48 492 | 42 705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Deputy Member | Deputy Member | 2016 | — | — |
MJ Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Elizalex As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mabel Junge Halvorsen | Deputy Member | 0 companies |
| Mabel Junge | Deputy Member | 0 companies |
| Robin Junge | Chairman | 0 companies |