| Revenue | NOK 6M | +10% |
| EBITDA | NOK 500K | -14% |
| Net profit | NOK -205K | -79% |
| Total assets | NOK 3,1M | -14% |
| Equity | NOK 1,7M | -4% |
| Employees | 22 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 87 | 1 892 | 1 976 | 1 512 | 2 134 | 2 111 | 1 902 | 2 491 | 3 556 | 4 982 | 4 737 | 5 821 | 5 326 | 4 078 | 5 965 | 5 402 | 5 965 |
| Staff expenses | −50 | −1 184 | −1 126 | −937 | −1 142 | −1 287 | −1 137 | −1 537 | −2 050 | −2 919 | −2 700 | −3 055 | −2 791 | −1 855 | −2 973 | −2 657 | −2 802 |
| EBITDA | −2 | 228 | 231 | −153 | 204 | 267 | 239 | −265 | −128 | −3 | 107 | 655 | 761 | 416 | 934 | 583 | 500 |
| Depreciation & amort. | −6 | −112 | −168 | −152 | −135 | −103 | −90 | −195 | −292 | −497 | −672 | −799 | −809 | −773 | −686 | −703 | −738 |
| EBIT | −8 | 116 | 64 | −305 | 69 | 164 | 149 | −460 | −420 | −500 | −565 | −144 | −48 | −357 | 248 | −120 | −238 |
| Net financials | −1 | −43 | −55 | −45 | −16 | −21 | −20 | −31 | −40 | −39 | −58 | −44 | −37 | −41 | −43 | −27 | −24 |
| Profit before tax | −9 | 73 | 9 | −350 | 52 | 143 | 129 | −491 | −460 | −539 | −623 | −189 | −85 | −398 | 205 | −147 | −262 |
| Tax | −4 | 21 | 3 | −98 | 15 | 41 | 35 | −133 | −115 | −132 | −144 | −41 | −19 | −88 | 45 | −32 | −58 |
| Net profit | −5 | 53 | 6 | −252 | 38 | 102 | 94 | −358 | −344 | −407 | −479 | −148 | −66 | −311 | 160 | −115 | −205 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 753 | 929 | 1 050 | 810 | 674 | 675 | 538 | 2 203 | 2 600 | 4 790 | 3 812 | 3 927 | 3 735 | 3 985 | 3 323 | 3 631 | 3 139 |
| Equity | 96 | 149 | 155 | −97 | −60 | 42 | 136 | 191 | 211 | 1 701 | 1 491 | 1 507 | 1 519 | 1 560 | 1 719 | 1 800 | 1 735 |
| Long-term debt | 306 | 0 | 0 | 0 | 0 | 0 | 0 | 943 | 804 | 2 248 | 1 471 | 1 498 | 941 | 1 886 | 781 | 1 037 | 566 |
| Short-term debt | 350 | 552 | 782 | 908 | 734 | 633 | 402 | 1 069 | 1 586 | 841 | 850 | 921 | 1 275 | 540 | 823 | 794 | 837 |
| Total debt | 657 | 780 | 895 | 908 | 734 | 633 | 402 | 2 012 | 2 389 | 3 089 | 2 321 | 2 420 | 2 216 | 2 426 | 1 603 | 1 831 | 1 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Loco Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jostein Frode Johansen | Chief Executive Officer | 0 companies |
| Livar Ohma | Chairman | 0 companies |