| Revenue | NOK 200K | -57% |
| EBITDA | NOK 25K | +51% |
| Net profit | NOK -14K | +35% |
| Total assets | NOK 258K | -28% |
| Equity | NOK 180K | -7% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 784 | 4 065 | 4 835 | 4 485 | 5 002 | 3 836 | 3 343 | 1 962 | 2 204 | 1 790 | 2 723 | 2 067 | 1 849 | 1 602 | 809 | 469 | 200 |
| Staff expenses | −3 636 | −1 884 | −2 320 | −2 128 | −2 363 | −2 387 | −1 783 | −1 046 | −1 125 | −1 137 | −1 242 | −1 226 | −1 104 | −844 | −292 | −121 | −33 |
| EBITDA | −518 | 380 | 398 | 289 | 234 | −241 | −53 | −115 | 261 | −29 | 145 | −30 | 30 | 85 | 15 | 17 | 25 |
| Depreciation & amort. | −92 | −50 | −70 | −80 | −88 | −85 | −69 | −25 | −25 | −20 | −0 | −0 | −24 | −29 | −29 | −29 | −29 |
| EBIT | −610 | 330 | 328 | 209 | 145 | −326 | −122 | −140 | 236 | −49 | 145 | −30 | 6 | 56 | −15 | −12 | −4 |
| Net financials | −32 | −34 | −25 | −15 | −10 | −7 | −6 | −14 | −8 | −7 | −8 | −10 | −14 | −15 | −13 | −14 | −14 |
| Profit before tax | −642 | 296 | 303 | 194 | 136 | −333 | −128 | −154 | 228 | −56 | 137 | −40 | −8 | 41 | −28 | −27 | −17 |
| Tax | −0 | −0 | −0 | 55 | 45 | −82 | 100 | −0 | −0 | −106 | 35 | −9 | −2 | 10 | −6 | −6 | −4 |
| Net profit | −642 | 296 | 303 | 139 | 91 | −251 | −228 | −154 | 228 | 50 | 102 | −31 | −6 | 31 | −22 | −21 | −14 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 423 | 774 | 1 166 | 1 264 | 1 251 | 789 | 426 | 285 | 411 | 415 | 537 | 453 | 706 | 619 | 540 | 357 | 258 |
| Equity | −332 | −36 | 266 | 405 | 496 | 245 | 17 | −137 | 91 | 141 | 243 | 212 | 206 | 237 | 215 | 194 | 180 |
| Long-term debt | 310 | 231 | 152 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 157 | 119 | 79 | 40 |
| Short-term debt | 445 | 579 | 748 | 786 | 755 | 544 | 409 | 422 | 320 | 274 | 294 | 241 | 312 | 226 | 207 | 84 | 38 |
| Total debt | 755 | 810 | 900 | 859 | 755 | 544 | 409 | 422 | 320 | 274 | 294 | 241 | 501 | 383 | 325 | 163 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WT Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Wibeke Townsend | Deputy Member | 0 companies |
| Christopher Alexander Townsend | Chairman | 0 companies |