| Revenue | NOK 2,7M | +23% |
| EBITDA | NOK 626K | +7% |
| Net profit | NOK -61K | -161% |
| Total assets | NOK 2,2M | +16% |
| Equity | NOK 1,1M | -5% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 179 | 1 765 | 3 679 | 4 959 | 1 680 | 399 | 679 | 804 | 1 093 | 958 | 786 | 748 | 1 007 | 1 321 | 1 541 | 2 168 | 2 657 |
| Staff expenses | −536 | −937 | −1 070 | −1 505 | −628 | −115 | −141 | −250 | −161 | −305 | −465 | −89 | −176 | −108 | −314 | −132 | −491 |
| EBITDA | 56 | −102 | 114 | 212 | 0 | 74 | 248 | 60 | 290 | 423 | 114 | 302 | 424 | 356 | 342 | 585 | 626 |
| Depreciation & amort. | −10 | −11 | −37 | −56 | −60 | −70 | −66 | −57 | −57 | −107 | −164 | −193 | −226 | −258 | −306 | −438 | −679 |
| EBIT | 46 | −113 | 77 | 156 | −59 | 4 | 182 | 3 | 233 | 315 | −50 | 109 | 198 | 98 | 36 | 147 | −53 |
| Net financials | −0 | −0 | −8 | −4 | −6 | −16 | −2 | −0 | −1 | −15 | −17 | −15 | −11 | −5 | −1 | −44 | −15 |
| Profit before tax | 46 | −113 | 69 | 152 | −66 | −12 | 180 | 2 | 232 | 300 | −67 | 94 | 187 | 93 | 35 | 103 | −67 |
| Tax | 13 | −30 | 19 | 41 | −18 | 25 | 23 | −1 | 55 | 66 | −21 | 21 | 34 | 19 | 29 | 4 | −7 |
| Net profit | 33 | −83 | 50 | 111 | −47 | −38 | 158 | 3 | 177 | 234 | −46 | 73 | 153 | 74 | 6 | 99 | −61 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 375 | 307 | 1 001 | 1 136 | 912 | 441 | 509 | 498 | 1 655 | 1 534 | 1 416 | 1 310 | 1 402 | 1 324 | 2 287 | 1 894 | 2 194 |
| Equity | 133 | 50 | 200 | 311 | 263 | 226 | 384 | 387 | 564 | 798 | 752 | 826 | 979 | 1 053 | 1 060 | 1 159 | 1 098 |
| Long-term debt | 0 | 0 | 125 | 109 | 417 | 143 | 23 | 22 | 76 | 643 | 519 | 414 | 305 | 189 | 1 063 | 572 | 811 |
| Short-term debt | 241 | 257 | 676 | 716 | 232 | 73 | 103 | 90 | 1 015 | 93 | 144 | 70 | 118 | 81 | 164 | 163 | 285 |
| Total debt | 242 | 257 | 801 | 825 | 648 | 215 | 126 | 111 | 1 091 | 736 | 663 | 484 | 423 | 270 | 1 228 | 736 | 1 096 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Balswick | Deputy Chairman | 0 companies |