| Revenue | NOK 30K | — |
| EBITDA | NOK -45K | +84% |
| Net profit | NOK -60K | +82% |
| Total assets | NOK 2,1M | -51% |
| Equity | NOK 2M | -34% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53 912 | 56 336 | 61 475 | 61 456 | 54 062 | 55 737 | 55 426 | 68 496 | 65 119 | 0 | 30 |
| Staff expenses | −4 784 | −5 150 | −5 403 | −5 848 | −5 279 | −5 166 | −4 895 | −5 614 | −5 017 | −167 | −0 |
| EBITDA | 1 552 | 1 389 | 1 364 | 1 225 | 331 | 759 | 1 199 | 2 091 | 2 229 | −279 | −45 |
| Depreciation & amort. | −44 | −99 | −130 | −133 | −125 | −122 | −118 | −109 | −107 | −56 | −21 |
| EBIT | 1 507 | 1 290 | 1 233 | 1 091 | 207 | 637 | 1 082 | 1 981 | 2 122 | −335 | −66 |
| Net financials | −56 | −48 | −38 | −20 | −62 | −64 | −51 | −31 | −11 | −1 | 6 |
| Profit before tax | 1 452 | 1 242 | 1 195 | 1 072 | 145 | 573 | 1 031 | 1 951 | 2 111 | −336 | −60 |
| Tax | 408 | 336 | 321 | 268 | 35 | 132 | 228 | 430 | 493 | −0 | −0 |
| Net profit | 1 044 | 906 | 874 | 804 | 110 | 441 | 803 | 1 521 | 1 618 | −336 | −60 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 159 | 6 297 | 6 068 | 5 914 | 5 639 | 6 064 | 6 142 | 8 779 | 8 249 | 4 183 | 2 053 |
| Equity | 757 | 663 | 737 | 740 | 851 | 1 292 | 2 095 | 2 866 | 4 484 | 3 098 | 2 038 |
| Long-term debt | 652 | 679 | 159 | 61 | 361 | 1 119 | 757 | 392 | 52 | 0 | 0 |
| Short-term debt | 4 750 | 4 956 | 5 173 | 5 113 | 4 428 | 3 653 | 3 290 | 5 521 | 3 713 | 1 085 | 15 |
| Total debt | 5 402 | 5 634 | 5 332 | 5 173 | 4 789 | 4 772 | 4 047 | 5 913 | 3 765 | 1 085 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ Deputy Member | Deputy Member | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Turid Ødeskaug Samuelsen | Deputy Member | 0 companies |
| John Robert Samuelsen | Chairman | 0 companies |