| Revenue | NOK 11,6M | -11% |
| EBITDA | NOK 351K | -76% |
| Net profit | NOK 97K | -90% |
| Total assets | NOK 4,4M | -24% |
| Equity | NOK 2,4M | +4% |
| Employees | 8 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 403 | 34 536 | 21 831 | 33 500 | 40 036 | 50 448 | 48 563 | 44 524 | 24 454 | 13 304 | 10 407 | 9 365 | 12 515 | 12 307 | 13 086 | 11 636 |
| Staff expenses | −10 874 | −11 281 | −7 738 | −9 782 | −11 340 | −13 660 | −14 428 | −13 128 | −10 276 | −7 618 | −6 973 | −5 599 | −7 599 | −7 624 | −8 112 | −8 418 |
| EBITDA | 10 517 | 7 608 | 3 857 | 4 303 | 7 196 | 10 623 | 7 404 | 4 799 | 1 564 | 937 | 50 | 668 | 1 295 | 767 | 1 483 | 351 |
| Depreciation & amort. | −123 | −215 | −174 | −154 | −132 | −164 | −131 | −128 | −94 | −63 | −16 | −11 | −13 | −93 | −180 | −176 |
| EBIT | 10 394 | 7 392 | 3 682 | 4 149 | 7 064 | 10 459 | 7 273 | 4 671 | 1 471 | 874 | 34 | 657 | 1 282 | 674 | 1 303 | 175 |
| Net financials | 10 | 7 | 65 | 26 | 14 | 93 | 38 | 8 | 4 | 1 | 2 | 1 | −0 | −5 | −21 | −32 |
| Profit before tax | 10 404 | 7 399 | 3 747 | 4 175 | 7 078 | 10 551 | 7 311 | 4 680 | 1 474 | 875 | 36 | 657 | 1 281 | 669 | 1 282 | 143 |
| Tax | 2 963 | 2 113 | 1 073 | 1 196 | 2 012 | 2 866 | 2 000 | 1 191 | 360 | 209 | 13 | 145 | 283 | 158 | 291 | 46 |
| Net profit | 7 441 | 5 287 | 2 674 | 2 979 | 5 066 | 7 686 | 5 311 | 3 488 | 1 115 | 666 | 23 | 512 | 998 | 511 | 991 | 97 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 230 | 13 179 | 8 383 | 9 953 | 13 534 | 18 011 | 14 123 | 11 950 | 6 691 | 5 272 | 4 850 | 4 201 | 5 141 | 5 044 | 5 853 | 4 443 |
| Equity | 2 024 | 2 038 | 2 005 | 1 924 | 1 969 | 1 931 | 1 986 | 5 474 | 2 589 | 3 255 | 2 778 | 2 290 | 2 288 | 2 499 | 2 290 | 2 388 |
| Long-term debt | 2 635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 329 | 250 |
| Short-term debt | 15 570 | 11 141 | 6 378 | 8 029 | 11 566 | 16 081 | 12 137 | 6 476 | 4 102 | 2 017 | 2 072 | 1 911 | 2 853 | 2 139 | 3 233 | 1 806 |
| Total debt | 18 206 | 11 141 | 6 378 | 8 029 | 11 566 | 16 081 | 12 137 | 6 476 | 4 102 | 2 017 | 2 072 | 1 911 | 2 853 | 2 545 | 3 562 | 2 056 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Borgmo As | Company | 50.0% | 50.0% | 2024 |
Jajje Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jostein Borgmo | Board of Directors | 0 companies |
| Jarl André Vethe | Board of Directors | 0 companies |
| Sverre Olav Eliassen | Chairman | 0 companies |