| Revenue | NOK 2,9M | +0% |
| EBITDA | NOK -370K | -415% |
| Net profit | NOK -371K | -544% |
| Total assets | NOK 2,4M | +8% |
| Equity | NOK 2M | +0% |
| Employees | 7 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 373 | 6 148 | 7 493 | 8 926 | 9 056 | 6 382 | 6 296 | 6 847 | 7 008 | 7 330 | 6 216 | 6 351 | 4 125 | 2 918 | 2 925 |
| Staff expenses | −486 | −1 242 | −1 714 | −2 367 | −2 276 | −1 638 | −1 155 | −1 072 | −1 151 | −1 192 | −1 072 | −1 124 | −743 | −624 | −640 |
| EBITDA | 407 | 592 | 235 | −326 | 503 | −1 179 | 80 | 278 | 343 | 547 | 472 | 458 | 404 | 117 | −370 |
| Depreciation & amort. | −54 | −152 | −168 | −223 | −223 | −172 | −74 | −63 | −15 | −15 | −25 | −25 | −24 | −11 | −9 |
| EBIT | 353 | 440 | 67 | −549 | 280 | −1 351 | 6 | 215 | 329 | 532 | 447 | 433 | 380 | 107 | −379 |
| Net financials | −6 | −37 | −28 | −22 | −13 | −9 | −1 | −1 | 1 | −2 | −0 | 0 | −0 | −1 | 8 |
| Profit before tax | 347 | 403 | 39 | −571 | 267 | −1 360 | 5 | 215 | 329 | 529 | 446 | 433 | 380 | 106 | −371 |
| Tax | 95 | 116 | 21 | −2 | −0 | −0 | −0 | −0 | −0 | −0 | −23 | 107 | 85 | 22 | −0 |
| Net profit | 251 | 287 | 18 | −569 | 283 | −1 360 | 5 | 215 | 329 | 529 | 469 | 326 | 295 | 84 | −371 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 291 | 2 438 | 2 357 | 2 070 | 2 066 | 972 | 925 | 1 304 | 1 689 | 1 599 | 1 969 | 2 122 | 2 275 | 2 191 | 2 365 |
| Equity | 651 | 838 | 856 | 288 | 496 | −864 | −859 | −44 | 285 | 814 | 1 284 | 1 610 | 1 905 | 1 988 | 1 993 |
| Long-term debt | 651 | 498 | 370 | 238 | 808 | 800 | 900 | 400 | 200 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 989 | 1 102 | 1 130 | 1 544 | 762 | 1 036 | 884 | 948 | 1 204 | 784 | 686 | 513 | 370 | 202 | 371 |
| Total debt | 1 640 | 1 600 | 1 500 | 1 782 | 1 570 | 1 836 | 1 784 | 1 348 | 1 404 | 784 | 686 | 513 | 370 | 202 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merula As | Company | 54.5% | 54.5% | 2024 |
Jameson Holding As | Company | 45.5% | 45.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Strandheim | Deputy Member | 0 companies |
| Roger Strandheim | Chairman | 0 companies |