| Revenue | NOK 184K | -60% |
| EBITDA | NOK -612K | -134% |
| Net profit | NOK -918K | -106% |
| Total assets | NOK 2,7M | -16% |
| Equity | NOK 855K | +2% |
| Employees | 2 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 656 | 2 684 | 3 650 | 3 343 | 1 728 | 962 | 0 | 1 121 | 644 | 524 | 1 461 | 2 353 | 2 970 | 2 000 | 2 241 | 885 | 455 | 184 |
| Staff expenses | −533 | −791 | −1 204 | −1 006 | −903 | −270 | −0 | −247 | −245 | −124 | −615 | −281 | −157 | −13 | −645 | −257 | −95 | −63 |
| EBITDA | 15 | 858 | 952 | 882 | −116 | −202 | 0 | 144 | −163 | −89 | 95 | 158 | 230 | −3 | 539 | 123 | −262 | −612 |
| Depreciation & amort. | −97 | −75 | −82 | −31 | −14 | −6 | −0 | −22 | −52 | −81 | −92 | −89 | −109 | −143 | −170 | −236 | −233 | −233 |
| EBIT | −82 | 782 | 870 | 851 | −130 | −207 | 0 | 122 | −215 | −171 | 3 | 69 | 121 | −146 | 369 | −113 | −494 | −844 |
| Net financials | 2 | 1 | −3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | −41 | −73 | −68 |
| Profit before tax | −80 | 783 | 867 | 852 | −130 | −207 | 0 | 123 | −214 | −170 | 3 | 70 | 123 | −145 | 370 | −154 | −567 | −913 |
| Tax | −31 | 204 | 256 | 239 | −32 | −55 | −0 | 35 | −50 | −36 | 0 | 16 | 27 | −32 | 82 | −33 | −122 | 6 |
| Net profit | −49 | 579 | 610 | 614 | −98 | −152 | 0 | 88 | −164 | −135 | 3 | 54 | 96 | −113 | 288 | −121 | −445 | −918 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 569 | 1 350 | 1 972 | 1 004 | 963 | 748 | — | 1 064 | 1 067 | 1 118 | 1 813 | 1 236 | 1 746 | 1 073 | 2 360 | 2 690 | 3 223 | 2 719 |
| Equity | 126 | 705 | 653 | 660 | 658 | 663 | — | 687 | 523 | 388 | 846 | 900 | 995 | 975 | 946 | 842 | 842 | 855 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 41 | 44 | 38 | 30 | 1 141 | 1 164 | 1 075 |
| Short-term debt | 443 | 645 | 1 319 | 344 | 305 | 84 | 0 | 377 | 544 | 729 | 928 | 295 | 707 | 60 | 1 384 | 706 | 1 217 | 789 |
| Total debt | 443 | 645 | 1 319 | 344 | 305 | 84 | 0 | 377 | 544 | 729 | 967 | 336 | 750 | 98 | 1 414 | 1 847 | 2 381 | 1 865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boplass Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristin Hellestø | Deputy Member | 0 companies |
| Egil Hellestø | Chairman | 0 companies |