| Revenue | NOK 3M | +39% |
| EBITDA | NOK -543K | +71% |
| Net profit | NOK -592K | +64% |
| Total assets | NOK 3,7M | -5% |
| Equity | NOK 143K | -70% |
| Employees | 2 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 40 669 | 8 614 | 17 491 | 21 585 | 14 131 | 47 568 | 2 786 | 2 840 | 13 306 | 25 848 | 1 810 | 2 139 | 2 973 |
| Staff expenses | −524 | −3 377 | −2 573 | −3 408 | −3 442 | −3 498 | −2 986 | −3 179 | −2 909 | −2 035 | −1 679 | −2 468 | −3 471 | −2 807 |
| EBITDA | −554 | 2 808 | 1 142 | 1 697 | 2 841 | 1 751 | 5 617 | −1 162 | −1 106 | −266 | −5 | −1 120 | −1 899 | −543 |
| Depreciation & amort. | −0 | −12 | −21 | −26 | −18 | −12 | −189 | −264 | −264 | −425 | −453 | −219 | −179 | −179 |
| EBIT | −554 | 2 796 | 1 121 | 1 671 | 2 823 | 1 739 | 5 428 | −1 426 | −1 369 | −691 | −458 | −1 339 | −2 078 | −722 |
| Net financials | 0 | −2 208 | −1 112 | −1 047 | −1 530 | −975 | −565 | −427 | −408 | −384 | −737 | −24 | −28 | −37 |
| Profit before tax | −554 | 588 | 9 | 624 | 1 293 | 764 | 4 862 | −1 853 | −1 778 | −1 075 | −1 195 | −1 364 | −2 106 | −758 |
| Tax | −0 | 7 | 4 | 176 | 350 | 206 | 1 222 | −419 | −366 | −236 | −263 | −304 | −462 | −167 |
| Net profit | −554 | 581 | 5 | 448 | 944 | 557 | 3 640 | −1 434 | −1 412 | −838 | −932 | −1 060 | −1 643 | −592 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 346 | 37 899 | 16 092 | 25 725 | 38 323 | 30 157 | 22 168 | 17 422 | 18 625 | 26 406 | 4 659 | 4 018 | 3 943 | 3 734 |
| Equity | — | 127 | 133 | 580 | 1 524 | 1 081 | 4 221 | 2 787 | 1 375 | 536 | 536 | 477 | 477 | 143 |
| Long-term debt | 0 | 0 | 10 938 | 21 703 | 31 261 | 20 750 | 11 206 | 11 045 | 11 640 | 19 378 | 1 106 | 827 | 543 | 351 |
| Short-term debt | 21 800 | 15 720 | 5 021 | 3 442 | 5 538 | 8 326 | 6 740 | 3 590 | 5 611 | 6 493 | 3 016 | 2 714 | 2 924 | 3 241 |
| Total debt | 21 800 | 37 771 | 15 960 | 25 144 | 36 799 | 29 076 | 17 947 | 14 635 | 17 250 | 25 870 | 4 123 | 3 541 | 3 467 | 3 591 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
As Linolim | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Cathrine Badendyck | Chairman | 0 companies |
| Hans Krøvel | Board of Directors | 0 companies |
| Carl Richard Badendyck | Board of Directors | 0 companies |
| Dag Richard Badendyck | Board of Directors | 0 companies |