| Revenue | NOK 4,4M | -52% |
| EBITDA | NOK -964K | -233% |
| Net profit | NOK -1M | -319% |
| Total assets | NOK 5M | -22% |
| Equity | NOK 4,1M | -20% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 699 | 2 491 | 3 627 | 4 282 | 6 295 | 7 551 | 9 926 | 10 320 | 11 602 | 9 340 | 9 106 | 8 229 | 6 557 | 4 821 | 5 517 | 9 175 | 4 446 |
| Staff expenses | −955 | −1 380 | −1 553 | −1 960 | −2 894 | −2 884 | −5 001 | −4 287 | −5 448 | −4 642 | −4 837 | −4 194 | −3 494 | −2 744 | −3 435 | −4 513 | −3 221 |
| EBITDA | 9 | 209 | 234 | 356 | 965 | 1 339 | 1 899 | 1 663 | 524 | 498 | 608 | 891 | 734 | −132 | −241 | −290 | −964 |
| Depreciation & amort. | −0 | −3 | −15 | −59 | −91 | −169 | −169 | −170 | −177 | −244 | −195 | −159 | −151 | −133 | −40 | −39 | −45 |
| EBIT | 9 | 206 | 220 | 297 | 874 | 1 169 | 1 730 | 1 493 | 348 | 254 | 413 | 732 | 582 | −265 | −281 | −329 | −1 009 |
| Net financials | −1 | 2 | −1 | −24 | −34 | −80 | −22 | −16 | −21 | −37 | −34 | −27 | −25 | −22 | 1 | 13 | 9 |
| Profit before tax | 8 | 208 | 219 | 273 | 840 | 1 089 | 1 707 | 1 477 | 327 | 217 | 379 | 705 | 558 | −287 | −281 | −315 | −1 000 |
| Tax | 3 | 58 | 63 | 77 | 235 | 305 | 463 | 404 | 88 | 59 | 94 | 155 | 123 | −63 | −62 | −77 | −0 |
| Net profit | 5 | 150 | 156 | 197 | 604 | 785 | 1 244 | 1 073 | 239 | 158 | 286 | 549 | 435 | −223 | −219 | −239 | −1 000 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 471 | 848 | 1 080 | 1 840 | 3 960 | 3 739 | 5 309 | 6 344 | 7 317 | 6 674 | 6 929 | 7 065 | 7 412 | 6 669 | 6 363 | 6 405 | 5 001 |
| Equity | 265 | 324 | 430 | 527 | 1 031 | 1 816 | 3 060 | 4 133 | 4 373 | 4 530 | 4 816 | 5 366 | 5 800 | 5 577 | 5 358 | 5 119 | 4 119 |
| Long-term debt | 0 | 2 | 2 | 542 | 1 877 | 647 | 453 | 419 | 1 072 | 1 023 | 737 | 642 | 553 | 440 | 0 | 0 | 0 |
| Short-term debt | 206 | 522 | 647 | 771 | 1 052 | 1 276 | 1 796 | 1 792 | 1 872 | 1 121 | 1 376 | 1 057 | 1 058 | 652 | 1 005 | 1 285 | 882 |
| Total debt | 206 | 524 | 649 | 1 313 | 2 928 | 1 922 | 2 249 | 2 211 | 2 945 | 2 144 | 2 113 | 1 699 | 1 611 | 1 092 | 1 005 | 1 285 | 882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Deputy Member | Deputy Member | 2006 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beitstadfjorden As | Company | 34.0% | 34.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liv Karin Mathisen Egge | Deputy Member | 0 companies |
| Steinar Egge | Chief Executive Officer | 0 companies |