| Revenue | NOK 240K | -36% |
| EBITDA | NOK 7K | +117% |
| Net profit | NOK -90K | +60% |
| Total assets | NOK 2,3M | -7% |
| Equity | NOK -995K | -10% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | 349 | 294 | 2 308 | 243 | 344 | 592 | 545 | 594 | 500 | 468 | 468 | 212 | 221 | 277 | 373 | 240 |
| Staff expenses | −12 | −164 | −90 | −38 | −145 | −116 | −25 | −37 | −36 | −25 | −53 | −21 | −30 | −30 | −83 | −60 | −69 |
| EBITDA | 46 | −771 | −766 | 1 856 | −1 191 | −3 277 | 391 | 405 | 529 | 412 | 325 | 368 | 89 | −86 | −3 | −41 | 7 |
| Depreciation & amort. | −0 | −8 | −17 | −23 | −23 | −26 | −28 | −28 | −28 | −28 | −28 | −28 | −28 | −28 | −47 | −84 | −84 |
| EBIT | 46 | −779 | −783 | 1 833 | −1 214 | −3 303 | 363 | 377 | 501 | 384 | 297 | 340 | 61 | −115 | −50 | −125 | −77 |
| Net financials | 9 | −26 | −243 | −62 | −69 | −128 | −145 | −105 | −77 | −75 | −76 | −54 | −33 | −25 | −28 | −100 | −13 |
| Profit before tax | 55 | −805 | −1 026 | 1 771 | −1 283 | −3 431 | 218 | 272 | 424 | 309 | 221 | 286 | 28 | −139 | −78 | −225 | −90 |
| Tax | 16 | −16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 40 | −789 | −1 026 | 1 771 | −1 283 | −3 431 | 218 | 272 | 424 | 309 | 221 | 286 | 28 | −139 | −78 | −225 | −90 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 558 | 6 826 | 5 945 | 7 991 | 5 750 | 2 339 | 2 159 | 2 390 | 2 786 | 3 086 | 2 302 | 2 567 | 2 088 | 1 960 | 2 391 | 2 422 | 2 257 |
| Equity | 2 540 | 1 751 | 725 | 2 495 | 1 212 | −2 219 | −2 001 | −1 730 | −1 306 | −997 | −776 | −490 | −462 | −601 | −680 | −905 | −995 |
| Long-term debt | 0 | 5 000 | 0 | 0 | 4 300 | 4 300 | 4 000 | 4 000 | 4 000 | 4 000 | 3 000 | 3 000 | 2 500 | 2 500 | 2 977 | 3 112 | 3 076 |
| Short-term debt | 19 | 75 | 220 | 495 | 238 | 258 | 160 | 119 | 92 | 83 | 78 | 57 | 50 | 61 | 94 | 215 | 176 |
| Total debt | 19 | 5 075 | 220 | 495 | 4 538 | 4 558 | 4 160 | 4 119 | 4 092 | 4 083 | 3 078 | 3 057 | 2 550 | 2 561 | 3 070 | 3 327 | 3 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Deputy Member | Deputy Member | 2024 | — | — |
ET Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dnt-Edru Livsstil | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jostein Solbakken | Deputy Member | 0 companies |
| Egil Tunheim | Deputy Member | 0 companies |
| Tor Selmer Olsen | Chairman | 0 companies |
| Victor Robert Calvert | Chairman | 0 companies |
| Kjell Knutsen | Chairman | 0 companies |
| Sigmund Henning Kroslid | Board of Directors | 0 companies |
| Anne Charlotte Valaker Bruheim | Board of Directors | 0 companies |
| Leiv Magnus Haugsgjerd | Board of Directors | 0 companies |
| Tonje Røiland | Board of Directors | 0 companies |
| Marit Barene | Board of Directors | 0 companies |
| Hallgeir Grødeland | Board of Directors | 0 companies |