| Revenue | NOK 4,9M | -15% |
| EBITDA | NOK 664K | +148% |
| Net profit | NOK 392K | +336% |
| Total assets | NOK 1,5M | +71% |
| Equity | NOK 100K | -40% |
| Employees | 5 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 2 195 | 1 760 | 1 942 | 2 372 | 2 529 | 3 053 | 2 801 | 3 160 | 2 070 | 2 439 | 2 619 | 2 852 | 4 372 | 5 787 | 4 940 |
| Staff expenses | −267 | −1 096 | −867 | −901 | −836 | −1 272 | −1 001 | −1 019 | −1 264 | −983 | −1 051 | −1 246 | −1 400 | −1 417 | −1 571 | −1 671 |
| EBITDA | 19 | 123 | 18 | −108 | 56 | −147 | 487 | 162 | 78 | 79 | 193 | 48 | 197 | 188 | 268 | 664 |
| Depreciation & amort. | −4 | −40 | −52 | −52 | −57 | −76 | −44 | −13 | −39 | −31 | −63 | −29 | −86 | −88 | −110 | −110 |
| EBIT | 16 | 83 | −34 | −160 | −2 | −222 | 443 | 149 | 39 | 47 | 130 | 19 | 111 | 100 | 158 | 554 |
| Net financials | 0 | −12 | −16 | −20 | −17 | −12 | 0 | −13 | −12 | −8 | −14 | −15 | −20 | −37 | −30 | −27 |
| Profit before tax | 16 | 70 | −49 | −180 | −19 | −234 | 444 | 137 | 28 | 39 | 116 | 4 | 91 | 63 | 128 | 528 |
| Tax | 2 | 20 | −4 | −0 | −0 | −0 | −0 | 7 | −0 | 10 | 24 | 1 | 26 | 54 | 38 | 136 |
| Net profit | 14 | 51 | −46 | −180 | −19 | −234 | 444 | 130 | 28 | 30 | 92 | 3 | 65 | 9 | 90 | 392 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 232 | 773 | 598 | 546 | 283 | 381 | 483 | 582 | 1 202 | 337 | 948 | 1 171 | 1 254 | 1 246 | 893 | 1 527 |
| Equity | 114 | 165 | 119 | −61 | −80 | −314 | 100 | 101 | 101 | 101 | 193 | 103 | 169 | 178 | 166 | 100 |
| Long-term debt | 0 | 0 | 199 | 163 | 123 | 241 | 47 | 14 | 146 | 0 | 284 | 424 | 396 | 355 | 304 | 255 |
| Short-term debt | 116 | 372 | 279 | 444 | 240 | 454 | 336 | 467 | 955 | 236 | 471 | 644 | 689 | 713 | 423 | 1 172 |
| Total debt | 118 | 609 | 479 | 607 | 363 | 695 | 383 | 481 | 1 101 | 236 | 755 | 1 067 | 1 085 | 1 069 | 727 | 1 427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Silje Drageseth Schmidt | Deputy Member | 0 companies |
| Ron Schmidt | Chairman | 0 companies |