| Revenue | NOK 13,7M | +3% |
| EBITDA | NOK 3,7M | +45% |
| Net profit | NOK 3,1M | +52% |
| Total assets | NOK 11,3M | +45% |
| Equity | NOK 8,8M | +55% |
| Employees | 9 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 776 | 4 488 | 5 241 | 5 719 | 6 451 | 8 111 | 10 602 | 10 769 | 11 965 | 11 669 | 13 515 | 9 726 | 8 976 | 14 423 | 13 312 | 13 662 |
| Staff expenses | −888 | −1 535 | −2 018 | −2 245 | −2 927 | −3 204 | −3 315 | −2 627 | −2 723 | −3 041 | −4 064 | −3 199 | −2 666 | −4 627 | −5 470 | −4 811 |
| EBITDA | 131 | 179 | 479 | 708 | 397 | 1 240 | 2 632 | 3 737 | 4 386 | 3 411 | 3 677 | 2 064 | 2 058 | 4 622 | 2 530 | 3 661 |
| Depreciation & amort. | −147 | −238 | −256 | −147 | −84 | −117 | −98 | −80 | −80 | −83 | −67 | −37 | −37 | −37 | −34 | −0 |
| EBIT | −15 | −59 | 223 | 562 | 313 | 1 124 | 2 534 | 3 657 | 4 306 | 3 328 | 3 611 | 2 027 | 2 021 | 4 585 | 2 496 | 3 661 |
| Net financials | −33 | −22 | −14 | 5 | 9 | 14 | 11 | 11 | 16 | 10 | 19 | 8 | 4 | 27 | 150 | 346 |
| Profit before tax | −49 | −81 | 209 | 567 | 321 | 1 137 | 2 545 | 3 668 | 4 322 | 3 338 | 3 629 | 2 035 | 2 025 | 4 612 | 2 646 | 4 007 |
| Tax | −14 | −23 | 59 | 64 | 208 | 307 | 730 | 913 | 1 004 | 773 | 824 | 443 | 443 | 1 014 | 584 | 871 |
| Net profit | −34 | −58 | 150 | 503 | 113 | 830 | 1 814 | 2 754 | 3 318 | 2 565 | 2 805 | 1 593 | 1 583 | 3 598 | 2 062 | 3 136 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 025 | 877 | 1 061 | 1 256 | 1 394 | 2 226 | 4 406 | 4 359 | 5 335 | 4 833 | 4 989 | 2 890 | 4 554 | 6 008 | 7 800 | 11 294 |
| Equity | 64 | 6 | 155 | 658 | 202 | 1 032 | 30 | 284 | 554 | 120 | 125 | 1 717 | 1 613 | 3 629 | 5 690 | 8 827 |
| Long-term debt | 232 | 0 | 0 | 0 | 0 | 225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 730 | 709 | 822 | 598 | 1 192 | 970 | 4 376 | 4 074 | 4 781 | 4 713 | 4 865 | 1 173 | 2 941 | 2 380 | 2 110 | 2 467 |
| Total debt | 961 | 872 | 906 | 598 | 1 192 | 1 195 | 4 376 | 4 074 | 4 781 | 4 713 | 4 865 | 1 173 | 2 941 | 2 380 | 2 110 | 2 467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Deputy Member | Deputy Member | 2009 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Halim Saciri | Deputy Member | 0 companies |
| Jan Petter Svendsen | Chief Executive Officer | 0 companies |