| Revenue | NOK 16,7M | +12% |
| EBITDA | NOK 1,5M | -25% |
| Net profit | NOK 720K | -23% |
| Total assets | NOK 8,3M | +5% |
| Equity | NOK 4,5M | +19% |
| Employees | 12 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 429 | 3 473 | 5 247 | 10 010 | 9 777 | 13 807 | 10 334 | 7 741 | 6 303 | 6 766 | 12 904 | 13 638 | 10 284 | 12 416 | 14 909 | 16 693 |
| Staff expenses | −308 | −1 108 | −1 618 | −3 509 | −4 153 | −5 744 | −5 388 | −5 066 | −4 377 | −3 829 | −5 412 | −7 860 | −6 162 | −8 099 | −8 121 | −9 628 |
| EBITDA | 283 | 398 | 1 174 | 2 965 | 2 275 | 2 719 | 1 231 | −565 | −456 | 216 | 3 681 | 2 496 | 945 | 968 | 1 984 | 1 497 |
| Depreciation & amort. | −175 | −219 | −321 | −416 | −596 | −2 132 | −748 | −498 | −223 | −108 | −384 | −428 | −484 | −531 | −650 | −519 |
| EBIT | 108 | 179 | 852 | 2 549 | 1 679 | 587 | 483 | −1 063 | −679 | 108 | 3 297 | 2 067 | 461 | 437 | 1 334 | 978 |
| Net financials | −18 | −32 | −40 | −67 | −66 | −80 | −62 | −57 | −43 | −40 | −66 | −98 | −96 | −66 | −98 | −45 |
| Profit before tax | 90 | 147 | 812 | 2 482 | 1 614 | 506 | 421 | −1 120 | −721 | 68 | 3 231 | 1 969 | 365 | 372 | 1 236 | 933 |
| Tax | 28 | 58 | 231 | 715 | 475 | 506 | −168 | −240 | −140 | 59 | 766 | 450 | 86 | 98 | 306 | 213 |
| Net profit | 62 | 89 | 581 | 1 767 | 1 139 | 1 | 588 | −880 | −581 | 9 | 2 465 | 1 520 | 279 | 274 | 930 | 720 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 458 | 1 318 | 4 273 | 6 125 | 7 412 | 6 466 | 5 069 | 4 320 | 3 052 | 2 929 | 6 436 | 8 870 | 7 980 | 9 081 | 7 887 | 8 298 |
| Equity | 162 | 251 | 442 | 658 | 1 797 | 1 648 | 2 236 | 1 356 | 721 | 730 | 3 215 | 3 735 | 4 014 | 3 288 | 3 819 | 4 539 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 390 | 2 292 | 1 503 | 1 641 | 428 | 302 | 1 553 | 1 726 | 2 187 | 1 519 | 1 096 | 506 |
| Short-term debt | 826 | 482 | 2 142 | 3 800 | 2 225 | 2 526 | 1 330 | 1 323 | 1 903 | 1 897 | 1 668 | 3 409 | 1 779 | 4 273 | 2 973 | 3 253 |
| Total debt | 1 296 | 1 067 | 3 832 | 5 466 | 5 615 | 4 818 | 2 833 | 2 964 | 2 331 | 2 199 | 3 221 | 5 135 | 3 966 | 5 793 | 4 069 | 3 759 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Ingvald Olsen | Board of Directors | 0 companies |