| Revenue | NOK 7,7M | -43% |
| EBITDA | NOK 22K | -97% |
| Net profit | NOK 32K | -92% |
| Total assets | NOK 3,4M | +1% |
| Equity | NOK 2M | +2% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 4 472 | 5 963 | 7 208 | 8 123 | 7 079 | 7 336 | 7 637 | 8 759 | 5 668 | 6 150 | 2 798 | 1 755 | 15 651 | 13 371 | 7 651 |
| Staff expenses | −252 | −592 | −556 | −559 | −444 | −444 | −436 | −390 | −321 | −257 | −529 | −395 | −163 | −1 045 | −822 | −642 |
| EBITDA | −230 | −52 | 55 | −135 | 288 | −331 | −229 | 108 | 118 | 482 | 71 | 186 | −329 | 1 885 | 642 | 22 |
| Depreciation & amort. | −30 | −0 | −19 | −15 | −30 | −30 | −1 | −0 | −0 | −0 | −21 | −21 | −21 | −0 | −0 | −0 |
| EBIT | −260 | −52 | 35 | −151 | 258 | −361 | −231 | 108 | 118 | 482 | 50 | 165 | −350 | 1 885 | 642 | 22 |
| Net financials | −5 | 3 | 7 | 10 | −4 | −43 | 10 | −16 | 4 | −99 | −121 | −7 | −32 | −173 | −103 | 18 |
| Profit before tax | −265 | −49 | 42 | −140 | 254 | −404 | −221 | 91 | 122 | 383 | −71 | 158 | −381 | 1 712 | 540 | 40 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 270 | 119 | 8 |
| Net profit | −265 | −49 | 42 | −140 | 254 | −404 | −221 | 91 | 122 | 383 | −71 | 158 | −381 | 1 442 | 420 | 32 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 139 | 189 | 243 | 243 | 411 | 496 | 71 | 263 | 748 | 2 137 | 1 811 | 983 | 1 222 | 3 052 | 3 401 | 3 439 |
| Equity | −165 | −334 | −196 | −336 | −83 | −486 | −507 | −416 | −294 | 453 | 355 | 513 | 132 | 1 574 | 1 994 | 2 026 |
| Long-term debt | 0 | 0 | 89 | 283 | 190 | 200 | 89 | 104 | 159 | 0 | 0 | 372 | 29 | 0 | 0 | 0 |
| Short-term debt | 147 | 406 | 349 | 296 | 304 | 783 | 490 | 575 | 883 | 1 684 | 1 456 | 98 | 1 061 | 1 478 | 1 407 | 1 413 |
| Total debt | 304 | 523 | 438 | 579 | 494 | 983 | 579 | 679 | 1 042 | 1 684 | 1 456 | 470 | 1 090 | 1 478 | 1 407 | 1 413 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pam Capital As | Company | 44.7% | 44.7% | 2024 |
| Individual | 22.7% | 22.7% | 2024 | |
| Individual | 22.7% | 22.7% | 2024 | |
Drømmereiser As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|