| Revenue | NOK 2,7M | -11% |
| EBITDA | NOK 73K | +274% |
| Net profit | NOK 72K | +254% |
| Total assets | NOK 2,3M | +1% |
| Equity | NOK 1M | +8% |
| Employees | 4 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 928 | 4 804 | 3 938 | 4 702 | 4 201 | 3 253 | 3 557 | 3 472 | 2 445 | 3 009 | 2 969 | 3 362 | 3 576 | 2 439 | 2 996 | 2 676 |
| Staff expenses | −3 288 | −3 769 | −2 669 | −2 530 | −1 899 | −1 867 | −2 207 | −2 313 | −2 348 | −1 772 | −2 071 | −2 091 | −2 544 | −2 215 | −2 570 | −2 192 |
| EBITDA | 41 | −560 | 89 | 11 | 190 | 299 | 149 | 147 | −1 384 | 487 | 425 | 728 | 357 | −149 | 19 | 73 |
| Depreciation & amort. | −49 | −53 | −78 | −71 | −77 | −10 | −23 | −27 | −27 | −6 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −8 | −613 | 10 | −61 | 114 | 289 | 125 | 121 | −1 411 | 481 | 425 | 728 | 357 | −149 | 19 | 73 |
| Net financials | −32 | −31 | −49 | −53 | −36 | −13 | −14 | −10 | −28 | −23 | −13 | −0 | −0 | −0 | 1 | −1 |
| Profit before tax | −40 | −645 | −38 | −114 | 78 | 276 | 112 | 111 | −1 438 | 458 | 411 | 728 | 357 | −149 | 20 | 72 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 16 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −40 | −645 | −38 | −114 | 78 | 276 | 112 | 95 | −1 438 | 458 | 411 | 728 | 357 | −149 | 20 | 72 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 923 | 1 402 | 1 245 | 1 034 | 1 125 | 1 150 | 1 619 | 1 386 | 456 | 824 | 999 | 1 828 | 1 760 | 2 189 | 2 243 | 2 259 |
| Equity | 600 | 55 | 17 | −97 | −19 | 558 | 670 | 764 | −674 | −216 | 195 | 923 | 1 073 | 923 | 944 | 1 016 |
| Long-term debt | 513 | 363 | 213 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 811 | 984 | 1 015 | 1 068 | 1 144 | 592 | 949 | 622 | 1 130 | 1 040 | 803 | 904 | 687 | 1 265 | 1 299 | 1 243 |
| Total debt | 1 323 | 1 346 | 1 228 | 1 131 | 1 144 | 592 | 949 | 622 | 1 130 | 1 040 | 803 | 904 | 687 | 1 265 | 1 299 | 1 243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 40.9% | 40.9% | 2022 | |
Bertil Johnsen As | Company | 19.2% | 19.2% | 2022 |
| Individual | 10.1% | 10.1% | 2022 | |
| Individual | 8.7% | 8.7% | 2022 | |
| Individual | 5.8% | 5.8% | 2022 | |
| Individual | 4.8% | 4.8% | 2022 | |
| Individual | 4.8% | 4.8% | 2022 | |
| Individual | 2.4% | 2.4% | 2022 | |
| Individual | 2.4% | 2.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Skjalg Are Illguth Andreassen | Chief Executive Officer | 0 companies |
| Bertil Johnsen | Board of Directors | 0 companies |