| Revenue | NOK 1,5M | -39% |
| EBITDA | NOK -157K | -210% |
| Net profit | NOK -190K | -208% |
| Total assets | NOK 1,5M | +15% |
| Equity | NOK 696K | -21% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 117 | 1 690 | 341 | 34 | 927 | 1 104 | 1 596 | 1 073 | 1 617 | 1 449 | 1 951 | 1 816 | 2 115 | 2 471 | 1 515 |
| Staff expenses | −411 | −441 | −206 | −51 | −540 | −486 | −494 | −668 | −775 | −699 | −786 | −869 | −918 | −991 | −830 |
| EBITDA | 12 | 85 | −1 | −30 | −34 | 75 | 9 | 75 | 124 | 92 | 325 | 235 | 339 | 143 | −157 |
| Depreciation & amort. | −31 | −31 | −3 | −0 | −14 | −41 | −2 | −32 | −19 | −19 | −71 | −77 | −80 | −37 | −69 |
| EBIT | −19 | 54 | −4 | −30 | −48 | 34 | 8 | 44 | 105 | 73 | 255 | 158 | 259 | 106 | −226 |
| Net financials | −6 | −1 | −1 | −0 | −5 | −7 | −8 | −7 | −9 | −7 | −7 | 6 | −49 | 97 | 6 |
| Profit before tax | −25 | 54 | −5 | −30 | −53 | 27 | 0 | 36 | 97 | 66 | 247 | 164 | 210 | 203 | −220 |
| Tax | −0 | 9 | −1 | −0 | −0 | −0 | −0 | −0 | 24 | 16 | 54 | 35 | 59 | 26 | −29 |
| Net profit | −25 | 45 | −3 | −30 | −53 | 27 | 0 | 36 | 73 | 50 | 194 | 129 | 151 | 177 | −190 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 300 | 215 | 136 | 356 | 280 | 318 | 465 | 480 | 571 | 1 034 | 1 013 | 1 188 | 1 317 | 1 515 |
| Equity | — | 135 | 132 | 102 | 49 | 77 | 77 | 113 | 186 | 236 | 429 | 559 | 710 | 887 | 696 |
| Long-term debt | 0 | 8 | 0 | 0 | 155 | 102 | 116 | 109 | 15 | 11 | 255 | 93 | 3 | 29 | 490 |
| Short-term debt | 249 | 157 | 83 | 34 | 153 | 101 | 125 | 243 | 279 | 324 | 349 | 362 | 475 | 401 | 329 |
| Total debt | 249 | 165 | 83 | 34 | 307 | 203 | 242 | 352 | 294 | 335 | 604 | 454 | 478 | 431 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
NJ Deputy Member | Deputy Member | 2010 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Morten Berntsen | Chief Executive Officer | 0 companies |
| Nathalie Johnsplass Berntsen | Deputy Member | 0 companies |