| Revenue | NOK 1,4M | +5% |
| EBITDA | NOK 23K | +110% |
| Net profit | NOK 15K | +108% |
| Total assets | NOK 506K | -16% |
| Equity | NOK 372K | +4% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 731 | 3 374 | 2 156 | 573 | 2 489 | 4 364 | 5 613 | 11 013 | 15 924 | 24 657 | 31 827 | 33 682 | 14 754 | 6 212 | 1 838 | 1 344 | 1 412 |
| Staff expenses | −1 978 | −2 747 | −1 683 | −141 | −897 | −2 267 | −3 457 | −7 403 | −9 870 | −14 923 | −20 000 | −22 865 | −4 886 | −1 335 | −1 276 | −645 | −330 |
| EBITDA | −70 | −8 | 100 | 157 | 215 | 305 | 95 | 788 | 372 | 1 757 | 1 024 | −1 090 | −187 | 1 064 | −929 | −222 | 23 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −10 | −10 | −10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −70 | −8 | 100 | 157 | 205 | 295 | 85 | 788 | 372 | 1 757 | 1 024 | −1 090 | −187 | 1 064 | −929 | −222 | 23 |
| Net financials | 0 | −5 | −3 | −10 | 0 | −23 | −30 | −17 | −6 | −40 | −24 | −147 | −86 | 19 | −18 | −21 | −4 |
| Profit before tax | −69 | −14 | 97 | 147 | 202 | 272 | 54 | 771 | 366 | 1 717 | 1 000 | −1 237 | −273 | 1 083 | −948 | −243 | 19 |
| Tax | −19 | −3 | 27 | 42 | 58 | 95 | 28 | 219 | 112 | 496 | 232 | −0 | −50 | 106 | −0 | −53 | 4 |
| Net profit | −50 | −10 | 70 | 106 | 144 | 177 | 26 | 552 | 255 | 1 221 | 767 | −1 237 | −223 | 977 | −948 | −190 | 15 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 955 | 1 063 | 651 | 419 | 1 132 | 1 677 | 1 227 | 4 085 | 4 024 | 8 914 | 10 466 | 6 838 | 2 601 | 2 261 | 917 | 605 | 506 |
| Equity | 52 | 42 | 112 | 117 | 192 | 368 | 394 | 946 | 901 | 2 029 | 2 802 | 1 473 | 1 249 | 1 544 | 596 | 358 | 372 |
| Long-term debt | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 10 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 903 | 1 021 | 539 | 299 | 939 | 1 306 | 833 | 3 140 | 3 114 | 6 877 | 7 665 | 5 365 | 1 352 | 717 | 320 | 247 | 134 |
| Total debt | 903 | 1 021 | 539 | 302 | 940 | 1 309 | 833 | 3 140 | 3 123 | 6 884 | 7 665 | 5 365 | 1 352 | 717 | 320 | 247 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Deputy Member | Deputy Member | 2007 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rikt As | Company | 30.0% | 30.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Johnny Flaa | Deputy Member | 0 companies |
| Erling Sixten Grønlund | Chief Executive Officer | 0 companies |