| Revenue | NOK 1,1M | +28% |
| EBITDA | NOK 328K | +109% |
| Net profit | NOK -550K | +1% |
| Total assets | NOK 10,1M | -9% |
| Equity | NOK 1,9M | -23% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 1 162 | 3 725 | 16 160 | 4 792 | 5 203 | 4 358 | 1 271 | 935 | 3 883 | 4 091 | 1 489 | 1 181 | 815 | 846 | 1 079 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −154 | −190 | −151 | −14 | −3 | −1 | −0 | −0 | −1 |
| EBITDA | −59 | 445 | 1 103 | −602 | 618 | 333 | 1 525 | −40 | 88 | −665 | 581 | 635 | 240 | 313 | 157 | 328 |
| Depreciation & amort. | −28 | −640 | −2 889 | 305 | −339 | 91 | −791 | −779 | −815 | −831 | −687 | −815 | −767 | −719 | −618 | −650 |
| EBIT | −87 | −195 | −1 786 | −297 | 279 | 424 | 734 | −819 | −727 | −1 495 | −106 | −180 | −526 | −406 | −462 | −322 |
| Net financials | 1 | −679 | −750 | −702 | 24 | −1 479 | 311 | −158 | −465 | −400 | −366 | −271 | −165 | −171 | −248 | −382 |
| Profit before tax | −86 | −874 | −2 536 | −999 | 303 | −1 055 | 1 045 | −977 | −1 192 | −1 896 | −472 | −450 | −691 | −577 | −709 | −704 |
| Tax | −26 | −0 | −0 | −0 | −0 | −465 | −224 | −197 | −123 | −0 | −527 | −99 | −152 | −126 | −156 | −154 |
| Net profit | −60 | −874 | −2 536 | −999 | 303 | −591 | 1 269 | −780 | −1 069 | −1 896 | 55 | −351 | −539 | −451 | −554 | −550 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22 066 | 30 873 | 47 303 | 39 869 | 34 693 | 30 424 | 23 608 | 20 905 | 22 208 | 18 543 | 17 258 | 14 795 | 12 751 | 10 373 | 11 103 | 10 142 |
| Equity | 81 | −819 | −2 355 | −3 354 | −3 051 | −3 642 | 5 513 | 5 358 | 4 701 | 3 236 | 3 576 | 3 551 | 3 251 | 2 912 | 2 438 | 1 888 |
| Long-term debt | 0 | 0 | 0 | 34 316 | 31 722 | 32 402 | 17 856 | 14 678 | 17 414 | 15 181 | 13 573 | 11 204 | 9 362 | 7 104 | 8 599 | 8 185 |
| Short-term debt | 21 985 | 4 001 | 14 442 | 8 907 | 6 022 | 1 664 | 239 | 870 | 93 | 126 | 109 | 40 | 137 | 358 | 65 | 69 |
| Total debt | 21 985 | 31 692 | 49 658 | 43 223 | 37 744 | 34 066 | 18 095 | 15 547 | 17 507 | 15 307 | 13 682 | 11 243 | 9 499 | 7 461 | 8 665 | 8 254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Br. Teistklub As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Magne Teistklub | Chief Executive Officer | 0 companies |
| Remi Einar Teistklub | Chairman | 0 companies |