| Revenue | NOK 6,8M | +2% |
| EBITDA | NOK 1,5M | -31% |
| Net profit | NOK 456K | +95% |
| Total assets | NOK 5M | +10% |
| Equity | NOK 2,3M | +24% |
| Employees | 3 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 1 667 | 2 287 | 2 717 | 3 772 | 4 156 | 4 607 | 5 267 | 5 634 | 6 309 | 6 150 | 6 172 | 6 715 | 6 824 |
| Staff expenses | −9 | −677 | −981 | −1 311 | −1 700 | −1 600 | −1 738 | −1 768 | −1 743 | −1 505 | −1 475 | −1 373 | −1 654 | −1 672 |
| EBITDA | −46 | −504 | 322 | 6 | 221 | 395 | 364 | 140 | 452 | 775 | 2 228 | 2 257 | 2 186 | 1 499 |
| Depreciation & amort. | −99 | −284 | −334 | −320 | −303 | −192 | −141 | −16 | −16 | −43 | −1 995 | −2 025 | −2 156 | −2 001 |
| EBIT | −145 | −788 | −12 | −314 | −82 | 203 | 223 | 124 | 435 | 732 | 233 | 232 | 30 | −502 |
| Net financials | −12 | −40 | −69 | −134 | −233 | −319 | 402 | −422 | −307 | 159 | 196 | −673 | 204 | 958 |
| Profit before tax | −157 | −829 | −82 | −448 | −315 | −116 | 625 | −298 | 129 | 891 | 429 | −441 | 234 | 456 |
| Tax | −0 | −58 | −20 | −68 | −106 | −156 | −154 | −211 | −155 | −257 | −0 | −0 | −0 | −0 |
| Net profit | −157 | −771 | −61 | −380 | −209 | 40 | 779 | −87 | 284 | 1 148 | 429 | −441 | 234 | 456 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 167 | 1 060 | 960 | 1 411 | 1 262 | 2 026 | 2 825 | 2 891 | 3 382 | 5 103 | 4 791 | 4 167 | 4 567 | 5 015 |
| Equity | 329 | −441 | −503 | −200 | −409 | −369 | 410 | 171 | 455 | 1 603 | 2 080 | 1 639 | 1 873 | 2 330 |
| Long-term debt | 0 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 |
| Short-term debt | 838 | 1 202 | 1 162 | 1 311 | 1 371 | 2 095 | 2 115 | 2 420 | 2 627 | 3 199 | 2 711 | 2 528 | 2 694 | 2 685 |
| Total debt | 838 | 1 502 | 1 462 | 1 611 | 1 671 | 2 395 | 2 415 | 2 720 | 2 927 | 3 499 | 2 711 | 2 528 | 2 694 | 2 685 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Asheim Investments As | Company | 22.8% | 22.8% | 2022 |
| Individual | 20.6% | 20.6% | 2022 | |
| Individual | 17.1% | 17.1% | 2022 | |
| Individual | 17.0% | 17.0% | 2022 | |
Copyleft Solutions As | Company | 4.8% | 4.8% | 2022 |
| Individual | 4.8% | 4.8% | 2022 | |
Runbox Solutions As | Company | 3.9% | 3.9% | 2022 |
David Leslie Bowdley | Company | 3.7% | 3.7% | 2022 |
| Individual | 2.9% | 2.9% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Asheim | Chairman | 0 companies |