| Revenue | NOK 6,4M | -19% |
| EBITDA | NOK -170K | -113% |
| Net profit | NOK -375K | -165% |
| Total assets | NOK 3M | -16% |
| Equity | NOK 1,4M | -21% |
| Employees | 13 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 966 | 5 769 | 4 903 | 12 099 | 9 357 | 12 490 | 9 456 | 10 064 | 6 438 | 6 861 | 4 980 | 14 137 | 7 908 | 6 402 |
| Staff expenses | −1 383 | −1 800 | −1 448 | −1 774 | −1 891 | −2 278 | −2 008 | −2 369 | −1 307 | −604 | −737 | −1 010 | −899 | −1 024 |
| EBITDA | 1 128 | 446 | −226 | 1 516 | 1 563 | 1 550 | 677 | 770 | 704 | 911 | 535 | 1 636 | 1 278 | −170 |
| Depreciation & amort. | −266 | −328 | −437 | −549 | −522 | −486 | −582 | −435 | −530 | −416 | −369 | −353 | −485 | −224 |
| EBIT | 861 | 118 | −663 | 966 | 1 041 | 1 064 | 95 | 335 | 174 | 494 | 167 | 1 282 | 794 | −393 |
| Net financials | −14 | −10 | −38 | −75 | −53 | −19 | −24 | −54 | −56 | −40 | −39 | −52 | −55 | −17 |
| Profit before tax | 847 | 108 | −701 | 892 | 989 | 1 044 | 70 | 281 | 118 | 454 | 127 | 1 230 | 739 | −410 |
| Tax | 246 | 37 | −190 | 270 | 278 | 265 | 27 | 89 | 64 | 111 | −0 | 247 | 165 | −35 |
| Net profit | 601 | 70 | −512 | 622 | 711 | 779 | 44 | 193 | 54 | 343 | 127 | 983 | 574 | −375 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 049 | 2 588 | 2 521 | 3 841 | 3 025 | 3 761 | 2 816 | 3 615 | 5 424 | 3 314 | 2 691 | 4 310 | 3 631 | 3 036 |
| Equity | 711 | 782 | 712 | 1 333 | 1 294 | 1 573 | 1 617 | 1 809 | 1 863 | 1 706 | 1 334 | 2 317 | 1 791 | 1 416 |
| Long-term debt | 0 | 198 | 1 213 | 1 537 | 886 | 1 076 | 633 | 1 151 | 890 | 677 | 919 | 1 084 | 709 | 455 |
| Short-term debt | 1 219 | 1 608 | 596 | 971 | 845 | 1 112 | 566 | 655 | 2 670 | 930 | 438 | 909 | 1 131 | 1 164 |
| Total debt | 2 338 | 1 806 | 1 810 | 2 508 | 1 731 | 2 188 | 1 200 | 1 805 | 3 561 | 1 607 | 1 357 | 1 993 | 1 840 | 1 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Deputy Member | Deputy Member | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Active Partner As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Waag | Deputy Member | 0 companies |
| Terje Baardseth | Chairman | 0 companies |