| Revenue | NOK 1,9M | +248% |
| EBITDA | NOK -47K | +70% |
| Net profit | NOK -149K | +11% |
| Total assets | NOK 2,3M | -16% |
| Equity | NOK 1,5M | -9% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 513 | 0 | 1 117 | 1 708 | 318 | 806 | 752 | 1 350 | 2 219 | 2 348 | 2 338 | 2 231 | 880 | 540 | 1 880 |
| Staff expenses | −0 | −0 | −0 | −112 | −160 | −151 | −692 | −692 | −695 | −515 | −551 | −540 | −631 | −668 | −642 | −1 666 |
| EBITDA | −31 | 390 | 0 | 780 | 1 492 | −44 | −30 | −37 | 536 | 1 517 | 772 | 248 | 1 096 | 77 | −157 | −47 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −25 | −20 | −11 | −9 | −14 | −11 | −101 |
| EBIT | −31 | 390 | 0 | 780 | 1 492 | −44 | −30 | −37 | 536 | 1 492 | 752 | 237 | 1 087 | 63 | −168 | −148 |
| Net financials | −90 | 129 | 0 | −14 | 376 | 150 | 131 | −24 | −1 190 | 772 | 188 | 455 | 53 | 3 | −0 | −1 |
| Profit before tax | −122 | 519 | 0 | 766 | 1 868 | 106 | 101 | −61 | −654 | 2 263 | 940 | 693 | 1 140 | 67 | −168 | −149 |
| Tax | −0 | 105 | −0 | 215 | 417 | 29 | 27 | 22 | 2 | 350 | 139 | 42 | 239 | 14 | −0 | −0 |
| Net profit | −122 | 414 | 0 | 551 | 1 452 | 77 | 74 | −83 | −656 | 1 914 | 801 | 650 | 901 | 53 | −168 | −149 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56 | 2 580 | — | 2 291 | 3 324 | 2 972 | 3 324 | 3 974 | 4 645 | 4 627 | 5 843 | 3 313 | 2 622 | 2 751 | 2 699 | 2 265 |
| Equity | −18 | 396 | — | 1 307 | 2 759 | 2 836 | 2 909 | 2 826 | 2 170 | 4 084 | 4 885 | 2 835 | 1 736 | 1 789 | 1 621 | 1 472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 74 | 2 184 | 0 | 984 | 566 | 136 | 415 | 1 147 | 315 | 543 | 958 | 478 | 886 | 962 | 1 078 | 793 |
| Total debt | 74 | 2 184 | 0 | 984 | 566 | 136 | 415 | 1 147 | 2 474 | 543 | 958 | 478 | 886 | 962 | 1 078 | 793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Ingvar Bratterud | Deputy Member | 0 companies |
| Tomas Bratterud | Chairman | 0 companies |