| Revenue | NOK 6,5M | -43% |
| EBITDA | NOK -406K | -194% |
| Net profit | NOK -548K | -263% |
| Total assets | NOK 1,2M | -44% |
| Equity | NOK -227K | -171% |
| Employees | 4 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 832 | 5 096 | 4 982 | 4 923 | 4 678 | 6 356 | 5 426 | 7 069 | 7 300 | 8 257 | 8 558 | 9 196 | 9 064 | 7 095 | 8 529 | 11 418 | 6 491 |
| Staff expenses | −1 427 | −1 603 | −1 647 | −1 622 | −1 734 | −1 998 | −2 321 | −2 594 | −3 302 | −3 880 | −3 847 | −3 807 | −3 766 | −3 813 | −3 872 | −4 055 | −3 007 |
| EBITDA | −39 | 117 | 229 | 62 | 149 | 420 | 39 | 281 | −304 | −690 | 532 | −43 | 666 | −520 | 317 | 431 | −406 |
| Depreciation & amort. | −68 | −70 | −139 | −138 | −91 | −69 | −69 | −0 | −37 | −63 | −63 | −63 | −51 | −48 | −28 | −62 | −104 |
| EBIT | −107 | 47 | 90 | −76 | 58 | 351 | −31 | 281 | −341 | −753 | 469 | −106 | 616 | −568 | 289 | 369 | −509 |
| Net financials | −41 | −14 | −31 | −31 | −21 | −14 | −3 | −2 | −18 | −19 | −10 | −6 | −0 | −4 | 2 | −31 | −38 |
| Profit before tax | −148 | 33 | 60 | −107 | 37 | 337 | −34 | 279 | −358 | −772 | 459 | −113 | 615 | −571 | 291 | 338 | −548 |
| Tax | −6 | −14 | 21 | −0 | 5 | 101 | −0 | 67 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 2 | −0 |
| Net profit | −142 | 47 | 39 | −107 | 31 | 236 | −34 | 212 | −358 | −772 | 459 | −113 | 615 | −571 | 291 | 335 | −548 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 513 | 1 141 | 1 167 | 1 019 | 956 | 1 687 | 1 296 | 1 367 | 1 830 | 2 049 | 1 175 | 1 159 | 1 134 | 661 | 1 011 | 2 177 | 1 219 |
| Equity | 11 | 58 | 96 | −11 | 21 | 256 | 223 | 434 | 76 | −696 | −237 | −350 | 266 | −306 | −15 | 321 | −227 |
| Long-term debt | 273 | 232 | 396 | 301 | 202 | 96 | 4 | 0 | 295 | 231 | 172 | 104 | 30 | 0 | 0 | 491 | 406 |
| Short-term debt | 1 229 | 851 | 675 | 728 | 733 | 1 334 | 1 069 | 932 | 1 459 | 2 515 | 1 241 | 1 404 | 839 | 966 | 1 026 | 1 365 | 1 040 |
| Total debt | 1 502 | 1 084 | 1 070 | 1 030 | 935 | 1 430 | 1 073 | 932 | 1 754 | 2 745 | 1 412 | 1 509 | 868 | 966 | 1 026 | 1 857 | 1 446 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Deputy Chairman | 2009 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Magne Brun | Board of Directors | 0 companies |
| Nicolai Grøtter | Chairman | 0 companies |
| Lars-Jørgen Kroken | Deputy Chairman | 0 companies |