| Revenue | NOK 7,3M | -9% |
| EBITDA | NOK 1,3M | -51% |
| Net profit | NOK 971K | -52% |
| Total assets | NOK 5,7M | +19% |
| Equity | NOK 195K | -89% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506 | 436 | 6 067 | 5 285 | 3 008 | 3 815 | 5 056 | 5 142 | 6 861 | 6 647 | 7 319 | 6 819 | 6 832 | 8 033 | 7 330 |
| Staff expenses | −0 | −0 | −833 | −743 | −156 | −135 | −332 | −351 | −623 | −773 | −813 | −854 | −928 | −439 | −791 |
| EBITDA | −17 | 123 | 1 121 | 832 | 581 | 1 073 | 865 | 1 144 | 1 513 | 1 709 | 1 790 | 1 903 | 1 993 | 2 620 | 1 276 |
| Depreciation & amort. | −14 | −38 | −38 | −37 | −42 | −37 | −15 | −17 | −5 | −0 | −0 | −0 | −20 | −40 | −40 |
| EBIT | −31 | 85 | 1 083 | 795 | 539 | 1 036 | 851 | 1 127 | 1 508 | 1 709 | 1 790 | 1 903 | 1 973 | 2 580 | 1 236 |
| Net financials | −3 | −8 | 6 | 19 | 20 | 26 | 26 | 13 | 2 | 1 | 2 | 0 | 1 | 2 | 9 |
| Profit before tax | −34 | 77 | 1 089 | 814 | 558 | 1 062 | 877 | 1 140 | 1 510 | 1 710 | 1 792 | 1 903 | 1 974 | 2 582 | 1 245 |
| Tax | −10 | 22 | 307 | 231 | 160 | 298 | 242 | 309 | 378 | 411 | 412 | 419 | 434 | 568 | 274 |
| Net profit | −25 | 55 | 782 | 583 | 398 | 765 | 635 | 831 | 1 132 | 1 299 | 1 379 | 1 485 | 1 540 | 2 014 | 971 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 277 | 309 | 2 288 | 2 189 | 2 478 | 3 625 | 3 036 | 3 719 | 4 026 | 4 399 | 4 425 | 4 195 | 4 463 | 4 774 | 5 681 |
| Equity | 75 | 131 | 912 | 1 496 | 1 894 | 1 659 | 2 293 | 2 125 | 1 807 | 1 806 | 1 686 | 1 671 | 1 710 | 1 724 | 195 |
| Long-term debt | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 4 | 0 |
| Short-term debt | 99 | 90 | 1 309 | 693 | 584 | 1 967 | 743 | 1 594 | 2 219 | 2 593 | 2 739 | 2 525 | 2 747 | 3 046 | 5 485 |
| Total debt | 202 | 178 | 1 376 | 693 | 584 | 1 967 | 743 | 1 594 | 2 219 | 2 593 | 2 739 | 2 525 | 2 753 | 3 050 | 5 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TI Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Ingard Løkkeberg | Deputy Member | 0 companies |
| Erik Davidsen | Chairman | 0 companies |