| Revenue | NOK 2M | +65% |
| EBITDA | NOK 7K | +103% |
| Net profit | NOK -123K | +68% |
| Total assets | NOK 4,1M | -5% |
| Equity | NOK 64K | -66% |
| Employees | 5 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 793 | 872 | 933 | 955 | 999 | 1 236 | 1 315 | 1 330 | 1 332 | 1 377 | 1 505 | 1 772 | 1 622 | 1 845 | 1 235 | 2 042 |
| Staff expenses | −13 | −92 | −117 | −90 | −150 | −210 | −259 | −269 | −286 | −340 | −357 | −388 | −398 | −354 | −180 | −269 | −529 |
| EBITDA | −97 | −80 | 84 | 278 | 279 | 263 | 337 | 290 | 365 | 207 | 343 | 281 | 425 | 368 | 633 | −256 | 7 |
| Depreciation & amort. | −0 | −109 | −111 | −129 | −148 | −154 | −154 | −152 | −141 | −130 | −130 | −136 | −146 | −177 | −240 | −235 | −172 |
| EBIT | −97 | −190 | −28 | 150 | 131 | 110 | 183 | 138 | 224 | 77 | 213 | 145 | 279 | 192 | 393 | −491 | −164 |
| Net financials | 0 | −49 | −58 | −93 | −117 | −141 | −150 | −124 | −117 | −110 | −89 | −100 | −85 | −73 | −9 | 1 | 6 |
| Profit before tax | −96 | −238 | −86 | 56 | 15 | −31 | 33 | 14 | 107 | −33 | 124 | 45 | 194 | 118 | 384 | −490 | −158 |
| Tax | −30 | −66 | −21 | 16 | 6 | −2 | 12 | 10 | 29 | −6 | 30 | 10 | 43 | 27 | 84 | −107 | −35 |
| Net profit | −66 | −172 | −65 | 40 | 9 | −29 | 21 | 4 | 78 | −27 | 94 | 35 | 151 | 92 | 300 | −383 | −123 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 2 473 | 2 357 | 3 160 | 2 974 | 3 600 | 3 452 | 3 276 | 3 234 | 3 084 | 2 985 | 2 883 | 2 956 | 4 015 | 4 147 | 4 268 | 4 060 |
| Equity | 39 | −133 | −198 | −158 | −149 | −178 | −157 | −153 | −75 | −103 | −8 | 27 | 179 | 270 | 570 | 187 | 64 |
| Long-term debt | 0 | 2 524 | 2 521 | 3 237 | 3 090 | 3 735 | 3 563 | 3 370 | 3 212 | 3 044 | 2 878 | 2 734 | 2 598 | 3 589 | 3 352 | 3 346 | 3 346 |
| Short-term debt | 262 | 82 | 34 | 81 | 33 | 43 | 46 | 59 | 96 | 143 | 115 | 122 | 179 | 155 | 225 | 735 | 650 |
| Total debt | 262 | 2 606 | 2 555 | 3 318 | 3 123 | 3 778 | 3 609 | 3 429 | 3 309 | 3 186 | 2 993 | 2 856 | 2 777 | 3 744 | 3 577 | 4 081 | 3 996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Laila Merete Steinkellner | Deputy Member | 0 companies |
| Stein-Are Engstad | Chairman | 0 companies |