| Revenue | NOK 10,4M | +1% |
| EBITDA | NOK -1,7M | -260% |
| Net profit | NOK -1,4M | -272% |
| Total assets | NOK 4,1M | -27% |
| Equity | NOK 815K | -63% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 308 | 1 933 | 2 112 | 2 466 | 2 516 | 3 871 | 4 408 | 5 971 | 0 | 8 036 | 6 748 | 10 342 | 10 432 |
| Staff expenses | −1 508 | −1 864 | −0 | −0 | −1 431 | −1 857 | −2 826 | −3 403 | −0 | −4 996 | −3 960 | −6 231 | −8 366 |
| EBITDA | −1 160 | −802 | 312 | 274 | 371 | 630 | 346 | 3 | 0 | 546 | 36 | 1 068 | −1 711 |
| Depreciation & amort. | −5 | −9 | −9 | −9 | −4 | −0 | −0 | −0 | −0 | −0 | −2 | −27 | −31 |
| EBIT | −1 165 | −811 | 303 | 265 | 367 | 630 | 346 | 3 | 0 | 546 | 34 | 1 041 | −1 742 |
| Net financials | −1 | −1 | 1 | −12 | −10 | −14 | −47 | 2 | 0 | 1 | −3 | 2 | −45 |
| Profit before tax | −1 166 | −812 | 304 | 253 | 357 | 616 | 299 | 5 | 0 | 546 | 31 | 1 043 | −1 788 |
| Tax | −326 | −227 | 554 | −0 | −0 | −118 | 84 | 5 | −0 | 124 | 9 | 229 | −392 |
| Net profit | −839 | −585 | −250 | 253 | 357 | 734 | 215 | −0 | 0 | 423 | 23 | 814 | −1 396 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 616 | 1 277 | 936 | 1 155 | 1 517 | 2 837 | 2 577 | 3 198 | — | 3 789 | 4 441 | 5 589 | 4 070 |
| Equity | 31 | −554 | −804 | −551 | −194 | 539 | 755 | 755 | — | 1 375 | 1 397 | 2 211 | 815 |
| Long-term debt | 0 | 0 | 0 | 1 001 | 1 001 | 1 001 | 1 001 | 1 001 | 0 | 1 001 | 1 003 | 200 | 0 |
| Short-term debt | 1 505 | 831 | 739 | 706 | 710 | 1 297 | 821 | 1 443 | 0 | 1 413 | 2 041 | 3 178 | 3 255 |
| Total debt | 1 585 | 1 831 | 1 740 | 1 707 | 1 711 | 2 298 | 1 822 | 2 443 | 0 | 2 414 | 3 043 | 3 378 | 3 255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KM Deputy Member | Deputy Member | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Elisabeth Rage Taranger | Chief Executive Officer | 0 companies |
| Kirsti Marjatta Toivonen | Deputy Member | 0 companies |
| Anna Catharina Von Stackelberg-Hammarén | Chairman | 0 companies |
| Anna Christina Harmia | Board of Directors | 0 companies |