| Revenue | NOK 6,9M | +17% |
| EBITDA | NOK -592K | +49% |
| Net profit | NOK -633K | +48% |
| Total assets | NOK 4,8M | +3% |
| Equity | NOK 521K | -2% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 456 | 4 133 | 3 727 | 3 998 | 4 268 | 4 552 | 4 472 | 4 075 | 3 871 | 4 268 | 1 931 | 4 564 | 4 647 | 5 833 | 6 270 | 5 903 | 6 912 |
| Staff expenses | −1 044 | −899 | −915 | −995 | −1 001 | −1 097 | −1 125 | −1 072 | −1 063 | −996 | −531 | −1 212 | −964 | −1 132 | −1 194 | −1 568 | −1 621 |
| EBITDA | 4 | 78 | 52 | −36 | 234 | 220 | 112 | 33 | −110 | 113 | −561 | −677 | −548 | −45 | 139 | −1 172 | −592 |
| Depreciation & amort. | −195 | −195 | −195 | −104 | −91 | −91 | −65 | −4 | −6 | −11 | −110 | −264 | −273 | −287 | −287 | −295 | −138 |
| EBIT | −191 | −117 | −143 | −140 | 143 | 129 | 46 | 29 | −116 | 102 | −671 | −941 | −821 | −332 | −149 | −1 466 | −730 |
| Net financials | −139 | −53 | −40 | −21 | −4 | 0 | −0 | 2 | 0 | −5 | −39 | −95 | −96 | −62 | −56 | −95 | −82 |
| Profit before tax | −330 | −170 | −183 | −161 | 139 | 129 | 46 | 31 | −116 | 97 | −710 | −1 036 | −918 | −394 | −204 | −1 561 | −812 |
| Tax | −95 | −47 | −51 | −45 | 39 | 37 | 13 | 10 | −28 | 23 | −161 | −228 | −202 | −87 | −45 | −343 | −179 |
| Net profit | −235 | −123 | −132 | −116 | 99 | 92 | 33 | 21 | −88 | 74 | −549 | −808 | −716 | −307 | −159 | −1 218 | −633 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 543 | 2 643 | 2 125 | 1 846 | 1 804 | 2 050 | 1 898 | 1 943 | 2 090 | 1 254 | 2 939 | 3 774 | 4 020 | 3 755 | 3 419 | 4 646 | 4 771 |
| Equity | 102 | 339 | 337 | 221 | 359 | 451 | 484 | 505 | 519 | 593 | 429 | 560 | 562 | 552 | 539 | 531 | 521 |
| Long-term debt | 1 380 | 660 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 316 |
| Short-term debt | 1 061 | 1 643 | 1 488 | 1 625 | 1 444 | 1 599 | 1 414 | 1 438 | 1 571 | 661 | 657 | 1 649 | 1 930 | 2 661 | 2 324 | 3 546 | 933 |
| Total debt | 2 441 | 2 303 | 1 788 | 1 625 | 1 444 | 1 599 | 1 414 | 1 438 | 1 571 | 661 | 2 510 | 3 214 | 3 458 | 3 203 | 2 879 | 4 115 | 4 249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Deputy Member | Deputy Member | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alcap As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Gripsgård | Deputy Member | 0 companies |
| Morten Alstadsæther | Board of Directors | 0 companies |
| Leif Birger Hovland | Chairman | 0 companies |