| Revenue | NOK 5,5M | -53% |
| EBITDA | NOK 288K | -90% |
| Net profit | NOK 146K | -94% |
| Total assets | NOK 17,2M | -3% |
| Equity | NOK 13M | +2% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 3 718 | 6 546 | 17 882 | 22 879 | 22 345 | 20 041 | 17 426 | 18 101 | 16 965 | 20 399 | 18 752 | 15 400 | 25 976 | 11 638 | 5 453 |
| Staff expenses | −8 | −336 | −522 | −1 190 | −2 255 | −2 725 | −3 999 | −4 090 | −3 952 | −4 263 | −3 286 | −2 745 | −2 608 | −2 843 | −1 000 | −44 |
| EBITDA | −65 | −234 | 433 | 3 429 | 3 650 | 2 207 | 1 258 | 592 | 732 | 28 | 2 381 | 2 467 | 879 | 10 443 | 2 879 | 288 |
| Depreciation & amort. | −1 | −436 | −673 | −2 344 | −2 715 | −3 301 | −4 929 | −4 997 | −4 951 | −4 250 | −3 630 | −3 237 | −1 878 | −780 | −0 | −0 |
| EBIT | −67 | −670 | −241 | 1 085 | 936 | −1 095 | −3 671 | −4 405 | −4 219 | −4 223 | −1 248 | −771 | −999 | 9 663 | 2 879 | 288 |
| Net financials | 0 | −269 | −393 | −947 | −994 | −555 | −326 | −816 | −810 | −350 | −361 | −562 | −236 | −119 | −158 | −101 |
| Profit before tax | −66 | −939 | −634 | 138 | −58 | −1 649 | −3 997 | −5 221 | −5 029 | −4 573 | −1 609 | −1 333 | −1 235 | 9 544 | 2 721 | 187 |
| Tax | −0 | −0 | −461 | 39 | −24 | −445 | −1 206 | −1 323 | −545 | −47 | −58 | −55 | −50 | −0 | 452 | 41 |
| Net profit | −66 | −939 | −173 | 99 | −35 | −1 204 | −2 791 | −3 898 | −4 484 | −4 526 | −1 552 | −1 277 | −1 184 | 9 544 | 2 269 | 146 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 221 | 7 637 | 7 680 | 19 900 | 17 761 | 40 189 | 32 135 | 26 460 | 21 500 | 14 011 | 12 939 | 9 846 | 7 216 | 16 904 | 17 819 | 17 203 |
| Equity | 134 | −806 | −282 | 60 | 25 | 7 006 | 4 725 | 1 304 | −2 802 | −4 014 | −4 361 | 1 758 | 751 | 10 494 | 12 762 | 12 955 |
| Long-term debt | 0 | 0 | 0 | 17 030 | 14 698 | 30 635 | 25 110 | 22 800 | 21 270 | 14 486 | 13 720 | 3 957 | 2 621 | 3 780 | 3 591 | 3 692 |
| Short-term debt | 187 | 716 | 634 | 2 810 | 3 038 | 2 548 | 2 301 | 2 355 | 3 032 | 3 539 | 3 580 | 4 131 | 3 843 | 2 631 | 1 466 | 556 |
| Total debt | 1 087 | 8 443 | 7 963 | 19 839 | 17 736 | 33 182 | 27 411 | 25 156 | 24 302 | 18 025 | 17 300 | 8 088 | 6 465 | 6 411 | 5 056 | 4 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Format Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Hjortland | Deputy Member | 0 companies |
| Asbjørn Dag Totland | Chairman | 0 companies |