| Revenue | NOK 22,7M | -30% |
| EBITDA | NOK 1,2M | +179% |
| Net profit | NOK 139K | +106% |
| Total assets | NOK 12,2M | -13% |
| Equity | NOK 1,9M | +8% |
| Employees | 21 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 724 | 5 267 | 6 476 | 15 790 | 22 420 | 6 321 | 7 214 | 8 964 | 20 695 | 21 671 | 18 478 | 24 962 | 35 113 | 32 454 | 22 706 |
| Staff expenses | −330 | −3 360 | −3 831 | −8 660 | −13 440 | −3 924 | −4 567 | −5 955 | −14 188 | −14 938 | −12 650 | −17 310 | −17 946 | −13 726 | −12 847 |
| EBITDA | 6 | 597 | 818 | 1 558 | 1 519 | −387 | 676 | 570 | 1 148 | 971 | −33 | 2 252 | 2 160 | −1 583 | 1 245 |
| Depreciation & amort. | −5 | −65 | −144 | −134 | −118 | −79 | −59 | −6 | −80 | −77 | −65 | −39 | −202 | −417 | −397 |
| EBIT | 0 | 532 | 674 | 1 425 | 1 401 | −466 | 617 | 564 | 1 068 | 894 | −98 | 2 213 | 1 958 | −1 999 | 849 |
| Net financials | −3 | −21 | −38 | −50 | −86 | −111 | −138 | −156 | −74 | −142 | −239 | −161 | −195 | −498 | −709 |
| Profit before tax | −3 | 511 | 636 | 1 375 | 1 314 | −577 | 479 | 408 | 995 | 752 | −337 | 2 052 | 1 762 | −2 497 | 139 |
| Tax | −0 | 140 | 179 | 393 | 355 | 18 | −0 | 72 | 117 | 172 | −0 | 402 | 426 | −0 | −0 |
| Net profit | −3 | 371 | 457 | 982 | 959 | −595 | 479 | 336 | 877 | 580 | −337 | 1 650 | 1 336 | −2 497 | 139 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 587 | 2 222 | 2 247 | 7 714 | 11 392 | 4 783 | 4 591 | 5 295 | 7 444 | 10 329 | 11 642 | 12 860 | 13 468 | 14 099 | 12 238 |
| Equity | 97 | 525 | 982 | 1 964 | 1 500 | 905 | 1 384 | 941 | 1 861 | 2 074 | 1 737 | 3 387 | 4 223 | 1 726 | 1 865 |
| Long-term debt | 0 | 345 | 315 | 505 | 112 | 39 | 0 | 0 | 127 | 3 553 | 3 281 | 3 106 | 1 504 | 1 219 | 924 |
| Short-term debt | 489 | 1 352 | 950 | 5 246 | 9 780 | 3 839 | 3 207 | 4 355 | 5 456 | 4 703 | 6 623 | 6 367 | 7 741 | 11 154 | 9 449 |
| Total debt | 489 | 1 697 | 1 265 | 5 750 | 9 892 | 3 878 | 3 207 | 4 355 | 5 583 | 8 256 | 9 905 | 9 474 | 9 245 | 12 373 | 10 373 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ide As | Company | 60.0% | 60.0% | 2024 |
Matkli Invest As | Company | 20.0% | 20.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Holte | Chairman | 0 companies |
| Mattias Klitgaard | Board of Directors | 0 companies |