| Revenue | NOK 5M | -78% |
| EBITDA | NOK -2,1M | -183% |
| Net profit | NOK -4M | -626% |
| Total assets | NOK 7,6M | -63% |
| Equity | NOK -2,2M | -24% |
| Employees | 13 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 572 | 10 870 | 12 106 | 9 006 | 7 034 | 10 797 | 19 691 | 19 399 | 24 671 | 19 045 | 28 561 | 24 599 | 23 344 | 26 037 | 20 299 | 22 216 | 4 965 |
| Staff expenses | −0 | −1 880 | −2 531 | −2 020 | −1 408 | −1 952 | −4 119 | −4 582 | −5 874 | −5 707 | −7 513 | −6 829 | −7 030 | −7 819 | −6 894 | −5 809 | −2 149 |
| EBITDA | −52 | 377 | 1 064 | 1 208 | 967 | 1 733 | 1 222 | 1 431 | 1 755 | 261 | 1 471 | 2 058 | 1 881 | 3 364 | 1 528 | 2 528 | −2 095 |
| Depreciation & amort. | −0 | −170 | −270 | −620 | −667 | −675 | −674 | −764 | −709 | −880 | −939 | −929 | −690 | −1 098 | −1 383 | −1 571 | −533 |
| EBIT | −52 | 207 | 794 | 589 | 300 | 1 058 | 548 | 667 | 1 046 | −620 | 532 | 1 129 | 1 191 | 2 266 | 146 | 957 | −2 628 |
| Net financials | −61 | −207 | −255 | −411 | −484 | −494 | −449 | −488 | −691 | −901 | −958 | −1 122 | −924 | −1 056 | −1 218 | −1 503 | −1 341 |
| Profit before tax | −114 | −0 | 539 | 178 | −185 | 565 | 98 | 179 | 355 | −1 521 | −426 | 7 | 267 | 1 210 | −1 073 | −547 | −3 969 |
| Tax | −0 | −0 | 124 | 90 | 123 | 201 | 112 | 82 | 70 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −114 | −0 | 415 | 88 | −307 | 363 | −14 | 97 | 285 | −1 521 | −426 | 7 | 267 | 1 210 | −1 073 | −547 | −3 969 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 143 | 6 285 | 8 851 | 8 346 | 8 627 | 7 712 | 8 351 | 15 145 | 15 584 | 18 000 | 18 731 | 18 382 | 20 931 | 26 625 | 23 863 | 20 466 | 7 613 |
| Equity | — | 6 | 422 | 510 | 203 | 566 | 552 | 649 | 934 | −587 | −1 013 | −1 754 | −1 321 | −111 | −1 184 | −1 730 | −2 152 |
| Long-term debt | 1 848 | 0 | 0 | 0 | 5 238 | 4 555 | 3 748 | 7 085 | 7 370 | 12 311 | 10 810 | 12 020 | 11 271 | 16 306 | 15 209 | 12 888 | 9 074 |
| Short-term debt | 288 | 4 483 | 3 461 | 3 163 | 3 186 | 2 591 | 4 051 | 7 411 | 7 280 | 6 276 | 8 934 | 8 116 | 10 981 | 10 429 | 9 838 | 9 308 | 690 |
| Total debt | 2 137 | 6 278 | 8 429 | 7 836 | 8 425 | 7 146 | 7 799 | 14 496 | 14 650 | 18 587 | 19 744 | 20 136 | 22 252 | 26 736 | 25 047 | 22 196 | 9 765 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 21.7% | 21.7% | 2024 | |
| Individual | 21.7% | 21.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Schønning Vigdal | Chairman | 0 companies |
| Kai Kvalsøren | Chairman | 0 companies |
| Ingunn Røsdal | Board of Directors | 0 companies |
| Monica Brugrand | Board of Directors | 0 companies |
| Øystein Høyheim | Board of Directors | 0 companies |