| Revenue | NOK 7,7M | +71% |
| EBITDA | NOK -1,7M | +36% |
| Net profit | NOK -1,4M | +34% |
| Total assets | NOK 4,9M | +87% |
| Equity | NOK 314K | -82% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 680 | 1 850 | 839 | 1 324 | 2 909 | 9 566 | 7 486 | 6 354 | 3 742 | 8 873 | 12 948 | 13 253 | 10 854 | 16 665 | 8 780 | 4 503 | 7 683 |
| Staff expenses | −789 | −502 | −273 | −14 | −479 | −2 624 | −3 185 | −2 227 | −1 624 | −2 254 | −3 621 | −4 710 | −3 516 | −2 849 | −2 668 | −2 153 | −2 149 |
| EBITDA | 37 | 131 | −457 | 253 | 671 | 1 509 | 302 | 248 | −420 | 926 | 3 283 | 1 786 | 311 | 1 132 | 277 | −2 576 | −1 654 |
| Depreciation & amort. | −60 | −73 | −71 | −57 | −48 | −61 | −71 | −175 | −143 | −144 | −177 | −166 | −194 | −178 | −173 | −165 | −136 |
| EBIT | −23 | 59 | −528 | 196 | 624 | 1 448 | 231 | 72 | −562 | 783 | 3 106 | 1 620 | 117 | 955 | 104 | −2 742 | −1 790 |
| Net financials | −46 | −85 | −70 | −57 | −49 | −44 | −10 | −32 | −41 | −61 | −49 | −45 | −45 | −20 | −26 | −26 | −51 |
| Profit before tax | −69 | −26 | −598 | 139 | 574 | 1 404 | 221 | 40 | −603 | 722 | 3 057 | 1 575 | 72 | 934 | 78 | −2 768 | −1 840 |
| Tax | −0 | −0 | −0 | −0 | −0 | 177 | 64 | 20 | −144 | 195 | 737 | 378 | 16 | 206 | 20 | −609 | −405 |
| Net profit | −69 | −26 | −598 | 139 | 574 | 1 227 | 157 | 20 | −459 | 526 | 2 320 | 1 197 | 56 | 729 | 59 | −2 159 | −1 436 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 557 | 1 365 | 638 | 787 | 1 200 | 2 608 | 2 374 | 3 308 | 2 525 | 4 334 | 7 074 | 6 662 | 5 209 | 5 094 | 3 673 | 2 627 | 4 903 |
| Equity | −414 | 60 | −358 | −219 | 355 | 1 128 | 1 285 | 1 305 | 846 | 1 372 | 2 509 | 3 705 | 1 262 | 288 | 347 | 1 749 | 314 |
| Long-term debt | 495 | 441 | 395 | 340 | 290 | 0 | 110 | 189 | 168 | 47 | 203 | 170 | 279 | 206 | 200 | 90 | 13 |
| Short-term debt | 1 476 | 864 | 602 | 665 | 555 | 1 480 | 979 | 1 814 | 1 511 | 2 915 | 4 362 | 2 787 | 3 669 | 4 600 | 3 127 | 787 | 4 576 |
| Total debt | 1 971 | 1 305 | 996 | 1 006 | 845 | 1 480 | 1 089 | 2 003 | 1 679 | 2 961 | 4 565 | 2 957 | 3 947 | 4 806 | 3 326 | 877 | 4 589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norulf As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Norulf Dahl | Chief Executive Officer | 0 companies |
| Tom Solberg | Chairman | 0 companies |