| Revenue | NOK 693K | +14% |
| EBITDA | NOK 21K | +302% |
| Net profit | NOK -9K | -103% |
| Total assets | NOK 164K | -7% |
| Equity | NOK 41K | -18% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 642 | 159 | 37 | 98 | 444 | 537 | 575 | 528 | 662 | 504 | 324 | 510 | 541 | 608 | 693 |
| Staff expenses | −405 | −107 | −2 | −45 | −255 | −347 | −268 | −357 | −416 | −225 | −53 | −347 | −440 | −445 | −510 |
| EBITDA | 38 | −1 | −0 | −12 | −4 | −42 | 57 | −64 | −36 | 54 | 84 | 14 | −62 | 5 | 21 |
| Depreciation & amort. | −18 | −10 | −9 | −9 | −9 | −4 | −0 | −0 | −0 | −0 | −6 | −11 | −11 | −11 | −11 |
| EBIT | 20 | −12 | −9 | −21 | −13 | −47 | 57 | −64 | −36 | 54 | 78 | 3 | −72 | −6 | 10 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −0 | 0 | 0 |
| Profit before tax | 20 | −12 | −9 | −21 | −13 | −47 | 57 | −64 | −36 | 54 | 78 | 3 | −72 | −6 | 10 |
| Tax | 3 | −3 | −2 | −6 | −4 | −11 | 15 | −14 | −7 | 12 | 17 | 1 | −16 | −1 | 19 |
| Net profit | 17 | −8 | −6 | −16 | −9 | −36 | 42 | −49 | −29 | 42 | 61 | 3 | −56 | −4 | −9 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 285 | 129 | 123 | 125 | 138 | 110 | 166 | 120 | 99 | 99 | 140 | 194 | 156 | 176 | 164 |
| Equity | 117 | 109 | 102 | 87 | 77 | 41 | 84 | 34 | 5 | 47 | 108 | 110 | 54 | 50 | 41 |
| Long-term debt | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 90 | 21 | 21 | 38 | 61 | 68 | 83 | 85 | 94 | 52 | 33 | 84 | 102 | 127 | 124 |
| Total debt | 168 | 21 | 21 | 38 | 61 | 68 | 83 | 85 | 94 | 52 | 33 | 84 | 102 | 127 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Kyrre Emaus | Deputy Member | 0 companies |
| Jørgen Christian Emaus | Chairman | 0 companies |