| Revenue | NOK 4M | -33% |
| EBITDA | NOK -1,1M | -149% |
| Net profit | NOK -1,1M | -165% |
| Total assets | NOK 12,3M | +3% |
| Equity | NOK 113K | -69% |
| Employees | 6 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 807 | 709 | 1 555 | 1 024 | 521 | 608 | 799 | 2 612 | 2 302 | 1 483 | 2 608 | 5 012 | 3 408 | 5 938 | 3 982 |
| Staff expenses | −582 | −323 | −677 | −428 | −176 | −330 | −403 | −900 | −713 | −540 | −576 | −1 132 | −1 611 | −1 829 | −1 804 |
| EBITDA | −30 | 112 | 269 | 70 | 75 | 42 | −469 | −459 | −1 910 | −849 | −364 | 737 | −404 | 2 281 | −1 127 |
| Depreciation & amort. | −6 | −10 | −31 | −48 | −55 | −25 | −25 | −37 | −22 | −14 | −9 | −40 | −83 | −76 | −81 |
| EBIT | −36 | 102 | 238 | 22 | 20 | 17 | −494 | −497 | −1 932 | −863 | −373 | 697 | −488 | 2 204 | −1 209 |
| Net financials | 0 | 0 | −1 | −4 | −4 | −4 | −10 | −87 | −7 | −24 | −12 | −29 | −26 | −99 | −130 |
| Profit before tax | −36 | 102 | 237 | 18 | 15 | 13 | −504 | −584 | −1 939 | −887 | −385 | 668 | −514 | 2 106 | −1 339 |
| Tax | −0 | 14 | 77 | 7 | −6 | 5 | −120 | −133 | −423 | −199 | −85 | 255 | −113 | 463 | −276 |
| Net profit | −36 | 89 | 160 | 11 | 21 | 8 | −384 | −451 | −1 516 | −689 | −300 | 413 | −401 | 1 643 | −1 062 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 211 | 452 | 812 | 796 | 808 | 837 | 5 844 | 2 222 | 3 451 | 6 696 | 7 798 | 8 684 | 9 209 | 11 982 | 12 295 |
| Equity | — | 117 | 151 | 162 | 183 | 191 | 199 | 225 | −1 025 | 141 | 687 | 503 | 431 | 363 | 113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3 800 | 0 | 0 | 0 | 0 | 87 | 66 | 47 | 6 972 |
| Short-term debt | 147 | 336 | 661 | 634 | 625 | 645 | 1 844 | 1 997 | 4 476 | 6 555 | 7 111 | 8 095 | 8 712 | 11 572 | 5 210 |
| Total debt | 147 | 336 | 661 | 634 | 625 | 645 | 5 644 | 1 997 | 4 476 | 6 555 | 7 111 | 8 182 | 8 778 | 11 619 | 12 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ÅE Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jme As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Åse Emblem | Deputy Member | 0 companies |
| Jørn-Magnus Emblem | Chairman | 0 companies |