| Revenue | NOK 7M | +14% |
| EBITDA | NOK -1,3M | -770% |
| Net profit | NOK -1,6M | -4245% |
| Total assets | NOK 2,8M | -29% |
| Equity | NOK -830K | -209% |
| Employees | 10 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 363 | 1 989 | 2 784 | 3 673 | 3 765 | 3 945 | 4 739 | 4 589 | 4 756 | 4 973 | 6 149 | 6 983 |
| Staff expenses | −736 | −1 300 | −1 516 | −2 259 | −2 379 | −2 563 | −2 598 | −2 575 | −2 583 | −2 380 | −2 988 | −4 873 |
| EBITDA | 185 | 123 | 322 | 148 | −126 | −366 | 197 | 54 | 318 | 365 | 188 | −1 261 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −12 | −8 | −19 | −13 | −9 | −7 | −330 | −336 |
| EBIT | 185 | 123 | 322 | 148 | −137 | −374 | 178 | 41 | 308 | 358 | −141 | −1 596 |
| Net financials | 3 | 1 | 3 | 5 | 4 | 2 | 3 | 3 | 2 | 3 | 105 | 4 |
| Profit before tax | 189 | 124 | 325 | 152 | −133 | −371 | 181 | 44 | 311 | 361 | −37 | −1 592 |
| Tax | 53 | 36 | 91 | 41 | −0 | −0 | −0 | −0 | −0 | 46 | −0 | −0 |
| Net profit | 136 | 88 | 234 | 111 | −133 | −371 | 181 | 44 | 311 | 315 | −37 | −1 592 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 519 | 809 | 1 049 | 1 069 | 1 039 | 1 581 | 2 031 | 1 961 | 2 558 | 3 982 | 2 816 |
| Equity | 18 | 107 | 340 | 452 | 319 | −53 | 129 | 173 | 484 | 799 | 762 | −830 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 412 | 469 | 598 | 750 | 1 092 | 1 452 | 1 859 | 1 478 | 1 759 | 3 220 | 3 646 |
| Total debt | 265 | 412 | 469 | 598 | 750 | 1 092 | 1 452 | 1 859 | 1 478 | 1 759 | 3 220 | 3 646 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Nymo Isaksen | Board of Directors | 0 companies |
| Frode Danielsen | Board of Directors | 0 companies |
| Anders Elieson Steinlein | Chairman | 0 companies |
| Eirik Nymo Kadota-Isaksen | Board of Directors | 0 companies |