| Revenue | NOK 8,3M | -14% |
| EBITDA | NOK -251K | -150% |
| Net profit | NOK -514K | -2215% |
| Total assets | NOK 3,5M | -24% |
| Equity | NOK 1,4M | -27% |
| Employees | 9 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 348 | 2 457 | 3 291 | 1 993 | 3 036 | 2 388 | 2 371 | 2 521 | 2 405 | 3 562 | 3 923 | 5 871 | 6 593 | 10 095 | 9 700 | 8 340 |
| Staff expenses | −1 659 | −2 019 | −2 444 | −1 488 | −1 856 | −1 754 | −1 752 | −2 020 | −2 114 | −2 524 | −2 756 | −4 647 | −5 218 | −7 175 | −7 982 | −7 294 |
| EBITDA | 22 | −254 | 135 | 5 | 86 | 134 | 18 | −43 | −270 | 422 | 413 | 428 | 719 | 1 873 | 498 | −251 |
| Depreciation & amort. | −9 | −15 | −15 | −11 | −25 | −9 | −8 | −8 | −18 | −21 | −60 | −213 | −206 | −293 | −378 | −350 |
| EBIT | 13 | −268 | 121 | −6 | 61 | 125 | 10 | −51 | −288 | 402 | 353 | 215 | 514 | 1 580 | 120 | −601 |
| Net financials | −2 | −10 | −3 | −1 | 2 | −0 | −3 | −2 | −3 | −4 | −8 | −22 | −21 | −53 | −89 | −58 |
| Profit before tax | 11 | −278 | 117 | −8 | 63 | 125 | 6 | −53 | −291 | 398 | 345 | 192 | 493 | 1 527 | 31 | −659 |
| Tax | 2 | −2 | −0 | −45 | 24 | 40 | 6 | 4 | 16 | 9 | 76 | 42 | 108 | 325 | 7 | −145 |
| Net profit | 8 | −276 | 117 | 37 | 39 | 85 | 1 | −57 | −308 | 389 | 269 | 150 | 384 | 1 202 | 24 | −514 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 147 | 508 | 699 | 315 | 458 | 514 | 557 | 533 | 315 | 784 | 1 734 | 2 326 | 2 731 | 5 515 | 4 645 | 3 514 |
| Equity | 108 | −168 | −51 | −13 | 25 | 131 | 132 | 75 | −232 | 157 | 426 | 576 | 960 | 1 862 | 1 886 | 1 372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 14 | 413 | 655 | 502 | 1 361 | 974 | 508 |
| Short-term debt | 1 037 | 675 | 750 | 328 | 432 | 383 | 426 | 458 | 536 | 613 | 895 | 1 095 | 1 269 | 2 292 | 1 784 | 1 634 |
| Total debt | 1 039 | 675 | 750 | 328 | 432 | 383 | 426 | 458 | 547 | 627 | 1 308 | 1 750 | 1 771 | 3 653 | 2 758 | 2 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| David Sjøen | Deputy Member | 0 companies |
| Stian Vilhelmsen | Board of Directors | 0 companies |
| John Mangor Lund | Chairman | 0 companies |