| Revenue | NOK 1,2M | -8% |
| EBITDA | NOK -86K | -35% |
| Net profit | NOK -151K | +2% |
| Total assets | NOK 1,1M | -21% |
| Equity | NOK -500K | -43% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 569 | 15 008 | 14 790 | 10 020 | 9 326 | 8 349 | 8 845 | 7 696 | 7 131 | 4 672 | 2 088 | 1 426 | 1 459 | 1 293 | 1 195 |
| Staff expenses | −1 246 | −4 758 | −4 763 | −4 002 | −3 122 | −2 671 | −3 341 | −2 848 | −2 850 | −1 599 | −419 | −353 | −496 | −430 | −229 |
| EBITDA | 427 | 3 321 | 3 603 | 150 | 781 | 933 | 280 | 388 | 387 | 876 | 774 | 202 | 37 | −64 | −86 |
| Depreciation & amort. | −220 | −693 | −646 | −659 | −659 | −659 | −529 | −498 | −492 | −93 | −1 | −5 | −5 | −5 | −5 |
| EBIT | 207 | 2 628 | 2 957 | −509 | 122 | 274 | −249 | −109 | −105 | 783 | 773 | 197 | 32 | −68 | −91 |
| Net financials | −56 | −247 | −234 | −215 | −203 | −190 | −197 | −209 | −205 | −157 | −108 | −92 | −84 | −85 | −60 |
| Profit before tax | 150 | 2 381 | 2 723 | −724 | −81 | 84 | −446 | −318 | −310 | 626 | 665 | 105 | −51 | −154 | −151 |
| Tax | 40 | 667 | 765 | −213 | −22 | 12 | −114 | −68 | 10 | 78 | 142 | 19 | −0 | −0 | −0 |
| Net profit | 111 | 1 714 | 1 959 | −511 | −59 | 72 | −333 | −250 | −320 | 548 | 523 | 86 | −51 | −154 | −151 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 030 | 12 587 | 12 745 | 6 799 | 5 965 | 5 359 | 4 486 | 4 062 | 3 227 | 2 253 | 2 050 | 1 618 | 1 663 | 1 426 | 1 125 |
| Equity | 211 | 1 866 | 3 825 | −411 | −471 | −398 | −731 | −982 | −1 301 | −753 | −230 | −144 | −196 | −349 | −500 |
| Long-term debt | 7 732 | 8 360 | 6 705 | 5 840 | 5 166 | 4 424 | 3 658 | 2 938 | 2 286 | 1 982 | 1 605 | 1 358 | 1 110 | 863 | 100 |
| Short-term debt | 1 087 | 2 361 | 2 215 | 1 370 | 1 270 | 1 334 | 1 560 | 2 105 | 2 242 | 1 024 | 675 | 405 | 748 | 912 | 1 525 |
| Total debt | 8 819 | 10 721 | 8 920 | 7 210 | 6 436 | 5 758 | 5 218 | 5 043 | 4 529 | 3 006 | 2 280 | 1 763 | 1 858 | 1 775 | 1 625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØJ Deputy Member | Deputy Member | 2013 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ørjan Johannessen | Deputy Member | 0 companies |
| Lars Daniel Tomas Grude Olsson | Chief Executive Officer | 0 companies |