| Revenue | NOK 2,2M | +4% |
| EBITDA | NOK 1,3M | -1% |
| Net profit | NOK 596K | +4% |
| Total assets | NOK 13,7M | -2% |
| Equity | NOK 5,4M | -1% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 701 | 2 145 | 1 652 | 1 203 | 1 359 | 1 564 | 1 717 | 2 178 | 2 225 | 2 300 | 2 054 | 1 578 | 1 973 | 1 789 | 1 110 | 2 069 | 2 161 |
| Staff expenses | −0 | −176 | −170 | 1 | −132 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −8 | −0 | −0 |
| EBITDA | 221 | 1 215 | 1 018 | 814 | 431 | 819 | 1 062 | 1 443 | 1 503 | 1 366 | 816 | 447 | 1 054 | 846 | 267 | 1 348 | 1 339 |
| Depreciation & amort. | −164 | −164 | −164 | −165 | −177 | −227 | −238 | −238 | 470 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 57 | 1 051 | 854 | 650 | 254 | 592 | 824 | 1 205 | 1 973 | 1 366 | 816 | 447 | 1 054 | 846 | 267 | 1 348 | 1 339 |
| Net financials | −649 | −451 | −551 | −442 | −522 | −665 | −597 | −641 | −471 | −689 | −644 | −539 | −465 | −382 | −356 | −523 | −558 |
| Profit before tax | −592 | 600 | 304 | 208 | −268 | −73 | 228 | 564 | 1 503 | 677 | 171 | −92 | 589 | 464 | −89 | 825 | 781 |
| Tax | −58 | 175 | 103 | 57 | −75 | −29 | 61 | 45 | 262 | 105 | −74 | 91 | −133 | 84 | 116 | 253 | 185 |
| Net profit | −533 | 425 | 200 | 151 | −193 | −44 | 167 | 518 | 1 241 | 571 | 245 | −183 | 722 | 380 | −205 | 573 | 596 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 623 | 10 760 | 11 544 | 12 778 | 12 910 | 11 852 | 14 546 | 13 158 | 24 572 | 24 817 | 24 646 | 23 316 | 22 296 | 21 836 | 19 376 | 14 002 | 13 692 |
| Equity | — | 825 | 1 026 | 1 176 | 983 | 939 | 1 107 | 450 | 9 744 | 9 705 | 9 842 | 9 442 | 10 164 | 10 065 | 8 522 | 5 500 | 5 439 |
| Long-term debt | 0 | 0 | 0 | 10 948 | 11 352 | 10 606 | 12 989 | 12 359 | 14 379 | 13 800 | 13 009 | 11 956 | 11 321 | 10 859 | 10 348 | 8 125 | 7 875 |
| Short-term debt | 129 | 759 | 719 | 653 | 575 | 307 | 451 | 349 | 448 | 1 312 | 1 795 | 1 918 | 811 | 912 | 505 | 378 | 378 |
| Total debt | 10 223 | 9 935 | 10 518 | 11 602 | 11 927 | 10 913 | 13 440 | 12 708 | 14 827 | 15 112 | 14 805 | 13 874 | 12 132 | 11 771 | 10 853 | 8 503 | 8 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Deputy Member | Deputy Member | 2008 | — | — |
KO Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ken Olav Phillips As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Juel Phillips | Deputy Member | 0 companies |
| Ken Olav Phillips | Chief Executive Officer | 0 companies |