| Revenue | NOK 6,9M | +8% |
| EBITDA | NOK -243K | -4% |
| Net profit | NOK -338K | -10% |
| Total assets | NOK 2,2M | +24% |
| Equity | NOK 395K | +248% |
| Employees | 13 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228 | 440 | 1 123 | 2 000 | 3 258 | 3 983 | 4 139 | 2 863 | 3 001 | 3 177 | 3 247 | 3 517 | 5 492 | 5 715 | 6 425 | 6 925 |
| Staff expenses | −144 | −283 | −1 070 | −1 706 | −2 562 | −3 169 | −3 054 | −2 480 | −2 440 | −2 407 | −2 494 | −2 622 | −4 258 | −4 697 | −4 997 | −5 566 |
| EBITDA | −19 | 21 | −236 | −38 | 273 | 206 | 592 | −253 | −1 | −162 | 122 | 241 | 88 | −226 | −235 | −243 |
| Depreciation & amort. | −0 | −0 | −1 | −10 | −11 | −19 | −13 | −4 | −13 | −19 | −14 | −35 | −83 | −78 | −61 | −72 |
| EBIT | −19 | 21 | −237 | −48 | 262 | 187 | 578 | −257 | −14 | −181 | 108 | 206 | 5 | −305 | −296 | −316 |
| Net financials | 1 | 3 | 2 | 0 | 0 | 4 | 7 | 2 | 0 | 1 | 1 | −1 | −14 | −6 | −12 | −23 |
| Profit before tax | −18 | 24 | −235 | −46 | 265 | 191 | 585 | −254 | −14 | −180 | 109 | 205 | −9 | −311 | −307 | −338 |
| Tax | −7 | 7 | −66 | −13 | 75 | 56 | 160 | −55 | 0 | 58 | −68 | 45 | 1 | −68 | −0 | −0 |
| Net profit | −10 | 17 | −169 | −34 | 190 | 135 | 425 | −200 | −14 | −238 | 178 | 161 | −10 | −243 | −307 | −338 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 158 | 239 | 443 | 299 | 840 | 1 127 | 1 329 | 674 | 688 | 498 | 624 | 1 222 | 1 717 | 1 759 | 1 744 | 2 161 |
| Equity | 90 | 107 | 10 | −24 | 166 | 181 | 406 | 206 | 192 | −46 | 132 | 292 | 283 | 40 | −267 | 395 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165 | 130 | 90 | 478 |
| Short-term debt | 68 | 132 | 433 | 298 | 673 | 946 | 923 | 468 | 495 | 544 | 492 | 929 | 1 268 | 1 589 | 1 921 | 1 288 |
| Total debt | 68 | 132 | 433 | 323 | 673 | 946 | 923 | 468 | 495 | 544 | 492 | 929 | 1 434 | 1 719 | 2 011 | 1 766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Deputy Member | Deputy Member | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johama As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sølvi Voldnes | Deputy Member | 0 companies |
| Roger Gjerde | Chairman | 0 companies |