| Revenue | NOK 12,5M | +62% |
| EBITDA | NOK 404K | -54% |
| Net profit | NOK 89K | -79% |
| Total assets | NOK 3,9M | +15% |
| Equity | NOK 2,1M | +4% |
| Employees | 6 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 499 | 2 940 | 2 461 | 2 219 | 3 297 | 2 996 | 4 486 | 4 185 | 4 044 | 6 290 | 7 622 | 7 920 | 5 404 | 5 321 | 6 671 | 7 685 | 12 478 |
| Staff expenses | −2 018 | −1 534 | −1 337 | −1 196 | −1 340 | −1 490 | −1 806 | −1 775 | −1 621 | −2 414 | −3 009 | −2 785 | −1 717 | −1 595 | −2 738 | −3 033 | −3 839 |
| EBITDA | −168 | −81 | 31 | −105 | 617 | 190 | 540 | 241 | 401 | −266 | 386 | 388 | 779 | 693 | 999 | 882 | 404 |
| Depreciation & amort. | −35 | −40 | −12 | −13 | −14 | −29 | −95 | −114 | −126 | −280 | −280 | −307 | −362 | −366 | −347 | −290 | −234 |
| EBIT | −203 | −121 | 20 | −118 | 604 | 161 | 445 | 127 | 275 | −546 | 106 | 81 | 417 | 327 | 652 | 592 | 171 |
| Net financials | −3 | −18 | −57 | −21 | −40 | −21 | −8 | −15 | −22 | −98 | −139 | −121 | −76 | −62 | −62 | −56 | −56 |
| Profit before tax | −206 | −138 | −38 | −139 | 563 | 140 | 437 | 112 | 253 | −644 | −34 | −40 | 341 | 265 | 589 | 537 | 114 |
| Tax | −56 | −31 | −0 | −0 | 106 | 15 | 118 | 37 | 86 | −189 | −0 | −0 | 11 | 58 | 130 | 118 | 25 |
| Net profit | −151 | −107 | −38 | −139 | 457 | 125 | 319 | 75 | 166 | −455 | −34 | −40 | 330 | 207 | 460 | 418 | 89 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 098 | 821 | 451 | 439 | 1 029 | 842 | 1 478 | 1 661 | 1 939 | 2 864 | 3 316 | 3 205 | 3 843 | 3 529 | 3 787 | 3 389 | 3 899 |
| Equity | 104 | −4 | −41 | −180 | 277 | 402 | 721 | 796 | 962 | 767 | 680 | 640 | 970 | 1 162 | 1 622 | 2 040 | 2 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 163 | 127 | 1 023 | 867 | 954 | 1 755 | 1 416 | 843 | 451 | 474 |
| Short-term debt | 994 | 824 | 492 | 620 | 753 | 437 | 754 | 702 | 850 | 1 073 | 1 770 | 1 612 | 1 118 | 951 | 1 322 | 899 | 1 296 |
| Total debt | 994 | 824 | 492 | 620 | 753 | 440 | 757 | 865 | 977 | 2 096 | 2 637 | 2 566 | 2 873 | 2 367 | 2 165 | 1 349 | 1 769 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 11.7% | 11.7% | 2024 | |
Arrco As | Company | 11.7% | 11.7% | 2024 |
| Individual | 11.7% | 11.7% | 2024 | |
| Individual | 11.5% | 11.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Marius Randgaard | Board of Directors | 0 companies |
| Stein Håkonsen | Chairman | 0 companies |