| Revenue | NOK 1,3M | -48% |
| EBITDA | NOK 739K | +107% |
| Net profit | NOK -151K | +99% |
| Total assets | NOK 13,5M | -5% |
| Equity | NOK 9,3M | -2% |
| Employees | 2 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 1 239 | 1 599 | 874 | 2 668 | 2 354 | 3 635 | 1 837 | 1 961 | 961 | 1 774 | 3 584 | 2 488 | 1 288 |
| Staff expenses | −302 | −375 | −890 | −33 | −426 | −932 | −1 185 | −2 663 | −2 087 | −1 243 | −1 316 | −1 404 | −885 | −11 |
| EBITDA | 28 | 343 | −301 | 657 | 1 530 | 526 | 1 649 | −2 021 | −1 381 | −1 770 | 124 | 1 386 | −10 607 | 739 |
| Depreciation & amort. | −0 | −5 | −4 | −3 | −8 | −4 | −565 | −618 | −548 | −483 | −489 | −829 | −837 | −833 |
| EBIT | 28 | 338 | −305 | 654 | 1 522 | 522 | 1 084 | −2 639 | −1 929 | −2 253 | −366 | 558 | −11 444 | −94 |
| Net financials | −8 | 1 | −16 | −61 | −78 | −27 | −165 | −48 | −130 | −71 | −293 | −85 | −211 | −57 |
| Profit before tax | 20 | 339 | −321 | 593 | 1 444 | 495 | 919 | −2 687 | −2 059 | −2 324 | −659 | 473 | −11 656 | −151 |
| Tax | 3 | 0 | −1 | −0 | −0 | 0 | 61 | −43 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 17 | 338 | −321 | 593 | 1 444 | 494 | 858 | −2 644 | −2 059 | −2 324 | −659 | 473 | −11 656 | −151 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 | 1 303 | 1 393 | 2 652 | 5 063 | 5 299 | 8 124 | 10 166 | 15 312 | 13 936 | 15 303 | 17 952 | 14 232 | 13 536 |
| Equity | 117 | 455 | 135 | 728 | 2 277 | 1 736 | 5 521 | 7 702 | 13 010 | 10 844 | 10 188 | 16 562 | 9 512 | 9 290 |
| Long-term debt | 0 | 1 | 720 | 1 300 | 2 119 | 2 258 | 1 978 | 1 774 | 1 451 | 1 290 | 806 | 645 | 4 141 | 3 944 |
| Short-term debt | 159 | 847 | 538 | 625 | 667 | 1 306 | 624 | 690 | 850 | 1 802 | 4 309 | 746 | 580 | 302 |
| Total debt | 259 | 847 | 1 258 | 1 925 | 2 786 | 3 563 | 2 602 | 2 464 | 2 302 | 3 092 | 5 115 | 1 391 | 4 721 | 4 246 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Metho As | Company | 20.6% | 20.6% | 2023 |
Vital Few As | Company | 8.3% | 8.3% | 2023 |
Fwt As | Company | 7.2% | 7.2% | 2023 |
Truls As | Company | 7.1% | 7.1% | 2023 |
Belair As | Company | 5.3% | 5.3% | 2023 |
| Individual | 4.8% | 4.8% | 2023 | |
Østfold Follo Nyskapingsfond As | Company | 4.6% | 4.6% | 2023 |
Møll Nilsen Konsult As | Company | 4.3% | 4.3% | 2023 |
Vallenus As | Company | 3.8% | 3.8% | 2023 |
Haitoukin As | Company | 3.4% | 3.4% | 2023 |
Bentzen Consulting As | Company | 3.3% | 3.3% | 2023 |
Ichiban As | Company | 2.8% | 2.8% | 2023 |
Wiese Versa As | Company | 2.4% | 2.4% | 2023 |
Spor Holding As | Company | 2.3% | 2.3% | 2023 |
Stavelin Holding As | Company | 1.9% | 1.9% | 2023 |
| Individual | 1.6% | 1.6% | 2023 | |
Damsgård Holding As | Company | 1.6% | 1.6% | 2023 |
Nabob As | Company | 1.4% | 1.4% | 2023 |
Marikove Industrier As | Company | 1.4% | 1.4% | 2023 |
| Individual | 1.3% | 1.3% | 2023 | |
| Individual | 1.2% | 1.2% | 2022 | |
Breiangen As | Company | 1.1% | 1.1% | 2023 |
Dragesund Invest As | Company | 1.1% | 1.1% | 2023 |
Kåbetekk As | Company | 1.1% | 1.1% | 2023 |
Tyrihans Ab | Company | 1.1% | 1.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Holtedahl | Board of Directors | 0 companies |
| Anders Eikenes | Board of Directors | 0 companies |
| Svein Anders Tunheim | Board of Directors | 0 companies |
| Thorstein Tønnesson | Chairman | 0 companies |
| Sture Jørgen Berg | Board of Directors | 0 companies |
| Arvind Vasu | Board of Directors | 0 companies |
| Esben Keim | Chairman | 0 companies |
| Erik Wiese-Hansen | Board of Directors | 0 companies |