| Revenue | NOK 568K | -16% |
| EBITDA | NOK 371K | -16% |
| Net profit | NOK 75K | -45% |
| Total assets | NOK 1,8M | -13% |
| Equity | NOK 135K | -35% |
| Employees | 0 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 225 | 503 | 420 | 422 | 422 | 422 | 363 | 1 589 | 333 | 1 039 | 402 | 372 | 579 | 543 | 676 | 568 |
| Staff expenses | −51 | −45 | −0 | −0 | 10 | −0 | −100 | −40 | −9 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 95 | 194 | 337 | 345 | 385 | 344 | 149 | 676 | −304 | 488 | −132 | −11 | 270 | 245 | 439 | 371 |
| Depreciation & amort. | −67 | −123 | −127 | −127 | −127 | −127 | −127 | −410 | −287 | −256 | −220 | −194 | −194 | −194 | −187 | −174 |
| EBIT | 28 | 71 | 210 | 218 | 258 | 217 | 22 | 266 | −591 | 232 | −353 | −205 | 76 | 51 | 253 | 197 |
| Net financials | −73 | −134 | −116 | −117 | −89 | −72 | −61 | −269 | −207 | −176 | −105 | −127 | −104 | −92 | −57 | −80 |
| Profit before tax | −44 | −63 | 94 | 101 | 169 | 145 | −40 | −3 | −798 | 56 | −458 | −332 | −28 | −41 | 196 | 117 |
| Tax | −14 | −18 | 26 | 29 | 45 | 39 | −11 | −4 | −187 | 17 | −101 | −73 | −1 | 8 | 60 | 42 |
| Net profit | −31 | −45 | 68 | 72 | 124 | 106 | −29 | 1 | −611 | 38 | −357 | −259 | −28 | −48 | 136 | 75 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 149 | 3 051 | 2 916 | 2 753 | 2 654 | 2 559 | 2 367 | 9 475 | 5 002 | 2 988 | 2 716 | 2 831 | 3 502 | 3 391 | 2 067 | 1 801 |
| Equity | 574 | 529 | 597 | 669 | 973 | 1 079 | 1 051 | 1 051 | 440 | 478 | 121 | −138 | 120 | 72 | 208 | 135 |
| Long-term debt | 2 502 | 2 265 | 2 049 | 1 816 | 1 625 | 1 407 | 1 160 | 8 146 | 4 473 | 2 487 | 2 595 | 2 933 | 2 672 | 3 224 | 1 757 | 1 400 |
| Short-term debt | 73 | 257 | 270 | 268 | 56 | 73 | 157 | 278 | 89 | 22 | 0 | 36 | 710 | 95 | 102 | 265 |
| Total debt | 2 574 | 2 522 | 2 319 | 2 084 | 1 681 | 1 480 | 1 317 | 8 424 | 4 562 | 2 509 | 2 595 | 2 970 | 3 382 | 3 319 | 1 859 | 1 666 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOR CAPITAL INVEST AS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Håvard Jørstad Vegset | Chairman | 0 companies |
| Kaja Knutsdatter | Board of Directors | 0 companies |
| Frode Vekseth | Board of Directors | 0 companies |
| Vidar Sung Osen | Chairman | 0 companies |