| Revenue | NOK 13,1M | +18% |
| EBITDA | NOK 69K | +326% |
| Net profit | NOK -592K | -113% |
| Total assets | NOK 4,3M | -16% |
| Equity | NOK -954K | -163% |
| Employees | 18 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 451 | 4 588 | 3 246 | 2 257 | 1 882 | 1 988 | 2 920 | 2 764 | 8 393 | 10 642 | 7 023 | 7 465 | 4 931 | 7 345 | 12 078 | 11 095 | 13 106 |
| Staff expenses | −1 399 | −1 606 | −1 256 | −953 | −1 334 | −1 031 | −896 | −1 254 | −4 502 | −6 949 | −5 538 | −5 337 | −4 527 | −5 562 | −8 367 | −8 679 | −10 331 |
| EBITDA | 157 | 21 | −562 | −311 | −117 | 447 | 1 173 | 467 | 278 | 828 | −295 | 421 | −795 | 154 | 1 793 | −31 | 69 |
| Depreciation & amort. | −32 | −39 | −45 | −28 | −38 | −38 | −69 | −46 | −13 | −38 | −52 | −82 | −84 | −91 | −123 | −191 | −364 |
| EBIT | 125 | −18 | −607 | −339 | −155 | 408 | 1 104 | 421 | 265 | 790 | −348 | 338 | −879 | 63 | 1 670 | −221 | −294 |
| Net financials | −24 | −38 | −21 | −72 | −21 | −23 | −102 | −34 | −91 | −31 | −32 | −18 | −19 | −52 | −90 | −70 | −297 |
| Profit before tax | 101 | −56 | −628 | −412 | −176 | 385 | 1 002 | 387 | 173 | 759 | −380 | 321 | −898 | 11 | 1 580 | −292 | −592 |
| Tax | 26 | −16 | −1 | −0 | 7 | −7 | 55 | 118 | 99 | 147 | 2 | 2 | −2 | −0 | 243 | −14 | −0 |
| Net profit | 76 | −41 | −627 | −412 | −183 | 392 | 947 | 269 | 74 | 612 | −382 | 319 | −896 | 11 | 1 336 | −278 | −592 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 253 | 970 | 515 | 474 | 377 | 208 | 995 | 1 233 | 1 832 | 2 792 | 955 | 969 | 678 | 975 | 2 416 | 5 175 | 4 332 |
| Equity | 176 | 135 | −492 | −904 | −1 087 | −695 | 102 | −47 | 28 | 100 | −856 | −537 | −1 433 | −1 421 | −85 | −363 | −954 |
| Long-term debt | 0 | 0 | 0 | 0 | 582 | 260 | 0 | 0 | 0 | 342 | 287 | 217 | 144 | 74 | 238 | 2 315 | 1 939 |
| Short-term debt | 1 077 | 834 | 1 007 | 1 377 | 882 | 643 | 893 | 1 280 | 1 804 | 2 350 | 1 524 | 1 289 | 1 967 | 2 322 | 2 263 | 3 222 | 3 347 |
| Total debt | 1 078 | 834 | 1 007 | 1 377 | 1 464 | 903 | 893 | 1 280 | 1 804 | 2 692 | 1 811 | 1 506 | 2 111 | 2 396 | 2 501 | 5 538 | 5 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Inger Mangrud Bore | Deputy Member | 0 companies |
| Fred-Olav Bore | Chairman | 0 companies |